Highlights

[UMS] QoQ TTM Result on 2010-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -3.03%    YoY -     -17.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 72,602 71,661 69,840 70,049 70,311 68,885 74,791 -1.96%
  QoQ % 1.31% 2.61% -0.30% -0.37% 2.07% -7.90% -
  Horiz. % 97.07% 95.82% 93.38% 93.66% 94.01% 92.10% 100.00%
PBT 11,850 11,502 10,536 10,161 10,478 9,744 10,650 7.36%
  QoQ % 3.03% 9.17% 3.69% -3.03% 7.53% -8.51% -
  Horiz. % 111.27% 108.00% 98.93% 95.41% 98.38% 91.49% 100.00%
Tax -2,820 -2,685 -2,850 -2,819 -2,920 -2,734 -2,317 13.95%
  QoQ % -5.03% 5.79% -1.10% 3.46% -6.80% -18.00% -
  Horiz. % 121.71% 115.88% 123.00% 121.67% 126.03% 118.00% 100.00%
NP 9,030 8,817 7,686 7,342 7,558 7,010 8,333 5.49%
  QoQ % 2.42% 14.72% 4.69% -2.86% 7.82% -15.88% -
  Horiz. % 108.36% 105.81% 92.24% 88.11% 90.70% 84.12% 100.00%
NP to SH 8,972 8,754 7,630 7,289 7,517 6,982 8,312 5.21%
  QoQ % 2.49% 14.73% 4.68% -3.03% 7.66% -16.00% -
  Horiz. % 107.94% 105.32% 91.79% 87.69% 90.44% 84.00% 100.00%
Tax Rate 23.80 % 23.34 % 27.05 % 27.74 % 27.87 % 28.06 % 21.76 % 6.14%
  QoQ % 1.97% -13.72% -2.49% -0.47% -0.68% 28.95% -
  Horiz. % 109.38% 107.26% 124.31% 127.48% 128.08% 128.95% 100.00%
Total Cost 63,572 62,844 62,154 62,707 62,753 61,875 66,458 -2.91%
  QoQ % 1.16% 1.11% -0.88% -0.07% 1.42% -6.90% -
  Horiz. % 95.66% 94.56% 93.52% 94.36% 94.43% 93.10% 100.00%
Net Worth 108,557 106,237 102,900 102,826 101,713 99,267 97,246 7.59%
  QoQ % 2.18% 3.24% 0.07% 1.09% 2.46% 2.08% -
  Horiz. % 111.63% 109.25% 105.81% 105.74% 104.59% 102.08% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,090 4,090 2,046 2,046 2,046 2,046 2,460 40.20%
  QoQ % 0.00% 99.90% -0.00% 0.00% 0.00% -16.84% -
  Horiz. % 166.24% 166.24% 83.16% 83.16% 83.16% 83.16% 100.00%
Div Payout % 45.59 % 46.73 % 26.82 % 28.07 % 27.22 % 29.31 % 29.60 % 33.26%
  QoQ % -2.44% 74.24% -4.45% 3.12% -7.13% -0.98% -
  Horiz. % 154.02% 157.87% 90.61% 94.83% 91.96% 99.02% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 108,557 106,237 102,900 102,826 101,713 99,267 97,246 7.59%
  QoQ % 2.18% 3.24% 0.07% 1.09% 2.46% 2.08% -
  Horiz. % 111.63% 109.25% 105.81% 105.74% 104.59% 102.08% 100.00%
NOSH 40,658 40,703 40,672 40,642 40,685 40,683 40,688 -0.05%
  QoQ % -0.11% 0.08% 0.07% -0.10% 0.00% -0.01% -
  Horiz. % 99.92% 100.04% 99.96% 99.89% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.44 % 12.30 % 11.01 % 10.48 % 10.75 % 10.18 % 11.14 % 7.61%
  QoQ % 1.14% 11.72% 5.06% -2.51% 5.60% -8.62% -
  Horiz. % 111.67% 110.41% 98.83% 94.08% 96.50% 91.38% 100.00%
ROE 8.26 % 8.24 % 7.41 % 7.09 % 7.39 % 7.03 % 8.55 % -2.27%
  QoQ % 0.24% 11.20% 4.51% -4.06% 5.12% -17.78% -
  Horiz. % 96.61% 96.37% 86.67% 82.92% 86.43% 82.22% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 178.57 176.05 171.71 172.35 172.82 169.32 183.81 -1.90%
  QoQ % 1.43% 2.53% -0.37% -0.27% 2.07% -7.88% -
  Horiz. % 97.15% 95.78% 93.42% 93.77% 94.02% 92.12% 100.00%
EPS 22.07 21.51 18.76 17.93 18.48 17.16 20.43 5.27%
  QoQ % 2.60% 14.66% 4.63% -2.98% 7.69% -16.01% -
  Horiz. % 108.03% 105.29% 91.83% 87.76% 90.46% 83.99% 100.00%
DPS 10.05 10.05 5.03 5.03 5.03 5.03 6.05 40.13%
  QoQ % 0.00% 99.80% 0.00% 0.00% 0.00% -16.86% -
  Horiz. % 166.12% 166.12% 83.14% 83.14% 83.14% 83.14% 100.00%
NAPS 2.6700 2.6100 2.5300 2.5300 2.5000 2.4400 2.3900 7.64%
  QoQ % 2.30% 3.16% 0.00% 1.20% 2.46% 2.09% -
  Horiz. % 111.72% 109.21% 105.86% 105.86% 104.60% 102.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 178.43 176.11 171.64 172.15 172.80 169.29 183.81 -1.96%
  QoQ % 1.32% 2.60% -0.30% -0.38% 2.07% -7.90% -
  Horiz. % 97.07% 95.81% 93.38% 93.66% 94.01% 92.10% 100.00%
EPS 22.05 21.51 18.75 17.91 18.47 17.16 20.43 5.20%
  QoQ % 2.51% 14.72% 4.69% -3.03% 7.63% -16.01% -
  Horiz. % 107.93% 105.29% 91.78% 87.67% 90.41% 83.99% 100.00%
DPS 10.05 10.05 5.03 5.03 5.03 5.03 6.05 40.13%
  QoQ % 0.00% 99.80% 0.00% 0.00% 0.00% -16.86% -
  Horiz. % 166.12% 166.12% 83.14% 83.14% 83.14% 83.14% 100.00%
NAPS 2.6679 2.6109 2.5289 2.5271 2.4997 2.4396 2.3899 7.59%
  QoQ % 2.18% 3.24% 0.07% 1.10% 2.46% 2.08% -
  Horiz. % 111.63% 109.25% 105.82% 105.74% 104.59% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.6500 1.3300 1.1900 1.3900 1.1300 1.1300 0.7500 -
P/RPS 0.92 0.76 0.69 0.81 0.65 0.67 0.41 71.14%
  QoQ % 21.05% 10.14% -14.81% 24.62% -2.99% 63.41% -
  Horiz. % 224.39% 185.37% 168.29% 197.56% 158.54% 163.41% 100.00%
P/EPS 7.48 6.18 6.34 7.75 6.12 6.58 3.67 60.54%
  QoQ % 21.04% -2.52% -18.19% 26.63% -6.99% 79.29% -
  Horiz. % 203.81% 168.39% 172.75% 211.17% 166.76% 179.29% 100.00%
EY 13.37 16.17 15.76 12.90 16.35 15.19 27.24 -37.70%
  QoQ % -17.32% 2.60% 22.17% -21.10% 7.64% -44.24% -
  Horiz. % 49.08% 59.36% 57.86% 47.36% 60.02% 55.76% 100.00%
DY 6.09 7.56 4.23 3.62 4.45 4.45 8.07 -17.07%
  QoQ % -19.44% 78.72% 16.85% -18.65% 0.00% -44.86% -
  Horiz. % 75.46% 93.68% 52.42% 44.86% 55.14% 55.14% 100.00%
P/NAPS 0.62 0.51 0.47 0.55 0.45 0.46 0.31 58.54%
  QoQ % 21.57% 8.51% -14.55% 22.22% -2.17% 48.39% -
  Horiz. % 200.00% 164.52% 151.61% 177.42% 145.16% 148.39% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 27/08/10 26/05/10 24/02/10 25/11/09 26/08/09 -
Price 1.6800 1.3800 1.3000 1.2200 1.2700 1.1100 1.0600 -
P/RPS 0.94 0.78 0.76 0.71 0.73 0.66 0.58 37.85%
  QoQ % 20.51% 2.63% 7.04% -2.74% 10.61% 13.79% -
  Horiz. % 162.07% 134.48% 131.03% 122.41% 125.86% 113.79% 100.00%
P/EPS 7.61 6.42 6.93 6.80 6.87 6.47 5.19 28.98%
  QoQ % 18.54% -7.36% 1.91% -1.02% 6.18% 24.66% -
  Horiz. % 146.63% 123.70% 133.53% 131.02% 132.37% 124.66% 100.00%
EY 13.14 15.58 14.43 14.70 14.55 15.46 19.27 -22.47%
  QoQ % -15.66% 7.97% -1.84% 1.03% -5.89% -19.77% -
  Horiz. % 68.19% 80.85% 74.88% 76.28% 75.51% 80.23% 100.00%
DY 5.98 7.28 3.87 4.12 3.96 4.53 5.71 3.12%
  QoQ % -17.86% 88.11% -6.07% 4.04% -12.58% -20.67% -
  Horiz. % 104.73% 127.50% 67.78% 72.15% 69.35% 79.33% 100.00%
P/NAPS 0.63 0.53 0.51 0.48 0.51 0.45 0.44 26.95%
  QoQ % 18.87% 3.92% 6.25% -5.88% 13.33% 2.27% -
  Horiz. % 143.18% 120.45% 115.91% 109.09% 115.91% 102.27% 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.
 


 

332  219  535  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.065+0.01 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.285+0.015 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 BARAKAH 0.045-0.005 
Partners & Brokers