Highlights

[UMS] QoQ TTM Result on 2012-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     2.24%    YoY -     11.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 85,538 85,799 85,522 83,409 81,773 82,196 83,114 1.93%
  QoQ % -0.30% 0.32% 2.53% 2.00% -0.51% -1.10% -
  Horiz. % 102.92% 103.23% 102.90% 100.35% 98.39% 98.90% 100.00%
PBT 14,801 18,828 18,415 17,568 17,074 14,881 15,769 -4.13%
  QoQ % -21.39% 2.24% 4.82% 2.89% 14.74% -5.63% -
  Horiz. % 93.86% 119.40% 116.78% 111.41% 108.28% 94.37% 100.00%
Tax -4,408 -4,077 -3,916 -4,064 -3,871 -3,570 -3,680 12.78%
  QoQ % -8.12% -4.11% 3.64% -4.99% -8.43% 2.99% -
  Horiz. % 119.78% 110.79% 106.41% 110.43% 105.19% 97.01% 100.00%
NP 10,393 14,751 14,499 13,504 13,203 11,311 12,089 -9.58%
  QoQ % -29.54% 1.74% 7.37% 2.28% 16.73% -6.44% -
  Horiz. % 85.97% 122.02% 119.94% 111.70% 109.21% 93.56% 100.00%
NP to SH 10,334 14,689 14,454 13,447 13,152 11,263 12,027 -9.61%
  QoQ % -29.65% 1.63% 7.49% 2.24% 16.77% -6.35% -
  Horiz. % 85.92% 122.13% 120.18% 111.81% 109.35% 93.65% 100.00%
Tax Rate 29.78 % 21.65 % 21.27 % 23.13 % 22.67 % 23.99 % 23.34 % 17.62%
  QoQ % 37.55% 1.79% -8.04% 2.03% -5.50% 2.78% -
  Horiz. % 127.59% 92.76% 91.13% 99.10% 97.13% 102.78% 100.00%
Total Cost 75,145 71,048 71,023 69,905 68,570 70,885 71,025 3.83%
  QoQ % 5.77% 0.04% 1.60% 1.95% -3.27% -0.20% -
  Horiz. % 105.80% 100.03% 100.00% 98.42% 96.54% 99.80% 100.00%
Net Worth 128,173 129,801 130,208 127,359 124,511 118,001 118,814 5.18%
  QoQ % -1.25% -0.31% 2.24% 2.29% 5.52% -0.68% -
  Horiz. % 107.88% 109.25% 109.59% 107.19% 104.79% 99.32% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 36 0 0 0 0 4,068 4,108 -95.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.99% -
  Horiz. % 0.89% 0.00% 0.00% 0.00% 0.00% 99.01% 100.00%
Div Payout % 0.35 % - % - % - % - % 36.12 % 34.16 % -95.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.74% -
  Horiz. % 1.02% 0.00% 0.00% 0.00% 0.00% 105.74% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 128,173 129,801 130,208 127,359 124,511 118,001 118,814 5.18%
  QoQ % -1.25% -0.31% 2.24% 2.29% 5.52% -0.68% -
  Horiz. % 107.88% 109.25% 109.59% 107.19% 104.79% 99.32% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.15 % 17.19 % 16.95 % 16.19 % 16.15 % 13.76 % 14.55 % -11.31%
  QoQ % -29.32% 1.42% 4.69% 0.25% 17.37% -5.43% -
  Horiz. % 83.51% 118.14% 116.49% 111.27% 111.00% 94.57% 100.00%
ROE 8.06 % 11.32 % 11.10 % 10.56 % 10.56 % 9.54 % 10.12 % -14.07%
  QoQ % -28.80% 1.98% 5.11% 0.00% 10.69% -5.73% -
  Horiz. % 79.64% 111.86% 109.68% 104.35% 104.35% 94.27% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 210.22 210.86 210.18 204.99 200.97 202.01 204.26 1.93%
  QoQ % -0.30% 0.32% 2.53% 2.00% -0.51% -1.10% -
  Horiz. % 102.92% 103.23% 102.90% 100.36% 98.39% 98.90% 100.00%
EPS 25.40 36.10 35.52 33.05 32.32 27.68 29.56 -9.61%
  QoQ % -29.64% 1.63% 7.47% 2.26% 16.76% -6.36% -
  Horiz. % 85.93% 122.12% 120.16% 111.81% 109.34% 93.64% 100.00%
DPS 0.09 0.00 0.00 0.00 0.00 10.00 10.10 -95.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.99% -
  Horiz. % 0.89% 0.00% 0.00% 0.00% 0.00% 99.01% 100.00%
NAPS 3.1500 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 5.18%
  QoQ % -1.25% -0.31% 2.24% 2.29% 5.52% -0.68% -
  Horiz. % 107.88% 109.25% 109.59% 107.19% 104.79% 99.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 210.22 210.86 210.18 204.99 200.97 202.01 204.26 1.93%
  QoQ % -0.30% 0.32% 2.53% 2.00% -0.51% -1.10% -
  Horiz. % 102.92% 103.23% 102.90% 100.36% 98.39% 98.90% 100.00%
EPS 25.40 36.10 35.52 33.05 32.32 27.68 29.56 -9.61%
  QoQ % -29.64% 1.63% 7.47% 2.26% 16.76% -6.36% -
  Horiz. % 85.93% 122.12% 120.16% 111.81% 109.34% 93.64% 100.00%
DPS 0.09 0.00 0.00 0.00 0.00 10.00 10.10 -95.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.99% -
  Horiz. % 0.89% 0.00% 0.00% 0.00% 0.00% 99.01% 100.00%
NAPS 3.1500 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 5.18%
  QoQ % -1.25% -0.31% 2.24% 2.29% 5.52% -0.68% -
  Horiz. % 107.88% 109.25% 109.59% 107.19% 104.79% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.5900 2.1700 2.0000 1.9600 1.8600 1.8800 1.8500 -
P/RPS 1.23 1.03 0.95 0.96 0.93 0.93 0.91 22.23%
  QoQ % 19.42% 8.42% -1.04% 3.23% 0.00% 2.20% -
  Horiz. % 135.16% 113.19% 104.40% 105.49% 102.20% 102.20% 100.00%
P/EPS 10.20 6.01 5.63 5.93 5.75 6.79 6.26 38.43%
  QoQ % 69.72% 6.75% -5.06% 3.13% -15.32% 8.47% -
  Horiz. % 162.94% 96.01% 89.94% 94.73% 91.85% 108.47% 100.00%
EY 9.81 16.64 17.76 16.86 17.38 14.72 15.98 -27.75%
  QoQ % -41.05% -6.31% 5.34% -2.99% 18.07% -7.88% -
  Horiz. % 61.39% 104.13% 111.14% 105.51% 108.76% 92.12% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 5.32 5.46 -96.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.56% -
  Horiz. % 0.55% 0.00% 0.00% 0.00% 0.00% 97.44% 100.00%
P/NAPS 0.82 0.68 0.63 0.63 0.61 0.65 0.63 19.19%
  QoQ % 20.59% 7.94% 0.00% 3.28% -6.15% 3.17% -
  Horiz. % 130.16% 107.94% 100.00% 100.00% 96.83% 103.17% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 -
Price 2.6800 2.4800 2.0400 1.8500 1.9000 2.0300 1.6900 -
P/RPS 1.27 1.18 0.97 0.90 0.95 1.00 0.83 32.75%
  QoQ % 7.63% 21.65% 7.78% -5.26% -5.00% 20.48% -
  Horiz. % 153.01% 142.17% 116.87% 108.43% 114.46% 120.48% 100.00%
P/EPS 10.55 6.87 5.74 5.60 5.88 7.33 5.72 50.34%
  QoQ % 53.57% 19.69% 2.50% -4.76% -19.78% 28.15% -
  Horiz. % 184.44% 120.10% 100.35% 97.90% 102.80% 128.15% 100.00%
EY 9.48 14.56 17.41 17.86 17.01 13.64 17.49 -33.50%
  QoQ % -34.89% -16.37% -2.52% 5.00% 24.71% -22.01% -
  Horiz. % 54.20% 83.25% 99.54% 102.12% 97.26% 77.99% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 4.93 5.98 -97.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -17.56% -
  Horiz. % 0.50% 0.00% 0.00% 0.00% 0.00% 82.44% 100.00%
P/NAPS 0.85 0.78 0.64 0.59 0.62 0.70 0.58 28.99%
  QoQ % 8.97% 21.87% 8.47% -4.84% -11.43% 20.69% -
  Horiz. % 146.55% 134.48% 110.34% 101.72% 106.90% 120.69% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

323  300  576  1097 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.54+0.01 
 ISTONE 0.21-0.015 
Partners & Brokers