Highlights

[UMS] QoQ TTM Result on 2012-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 21-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -0.17%    YoY -     23.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 83,409 81,773 82,196 83,114 82,377 81,263 77,761 4.76%
  QoQ % 2.00% -0.51% -1.10% 0.89% 1.37% 4.50% -
  Horiz. % 107.26% 105.16% 105.70% 106.88% 105.94% 104.50% 100.00%
PBT 17,568 17,074 14,881 15,769 15,465 15,127 14,075 15.85%
  QoQ % 2.89% 14.74% -5.63% 1.97% 2.23% 7.47% -
  Horiz. % 124.82% 121.31% 105.73% 112.04% 109.88% 107.47% 100.00%
Tax -4,064 -3,871 -3,570 -3,680 -3,361 -3,291 -2,935 24.11%
  QoQ % -4.99% -8.43% 2.99% -9.49% -2.13% -12.13% -
  Horiz. % 138.47% 131.89% 121.64% 125.38% 114.51% 112.13% 100.00%
NP 13,504 13,203 11,311 12,089 12,104 11,836 11,140 13.62%
  QoQ % 2.28% 16.73% -6.44% -0.12% 2.26% 6.25% -
  Horiz. % 121.22% 118.52% 101.54% 108.52% 108.65% 106.25% 100.00%
NP to SH 13,447 13,152 11,263 12,027 12,048 11,766 11,067 13.80%
  QoQ % 2.24% 16.77% -6.35% -0.17% 2.40% 6.32% -
  Horiz. % 121.51% 118.84% 101.77% 108.67% 108.86% 106.32% 100.00%
Tax Rate 23.13 % 22.67 % 23.99 % 23.34 % 21.73 % 21.76 % 20.85 % 7.13%
  QoQ % 2.03% -5.50% 2.78% 7.41% -0.14% 4.36% -
  Horiz. % 110.94% 108.73% 115.06% 111.94% 104.22% 104.36% 100.00%
Total Cost 69,905 68,570 70,885 71,025 70,273 69,427 66,621 3.24%
  QoQ % 1.95% -3.27% -0.20% 1.07% 1.22% 4.21% -
  Horiz. % 104.93% 102.93% 106.40% 106.61% 105.48% 104.21% 100.00%
Net Worth 127,359 124,511 118,001 118,814 117,187 115,126 111,118 9.48%
  QoQ % 2.29% 5.52% -0.68% 1.39% 1.79% 3.61% -
  Horiz. % 114.62% 112.05% 106.19% 106.93% 105.46% 103.61% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 0 0 4,068 4,108 4,108 4,108 4,070 -
  QoQ % 0.00% 0.00% -0.99% 0.00% 0.00% 0.94% -
  Horiz. % 0.00% 0.00% 99.94% 100.94% 100.94% 100.94% 100.00%
Div Payout % - % - % 36.12 % 34.16 % 34.10 % 34.92 % 36.78 % -
  QoQ % 0.00% 0.00% 5.74% 0.18% -2.35% -5.06% -
  Horiz. % 0.00% 0.00% 98.21% 92.88% 92.71% 94.94% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 127,359 124,511 118,001 118,814 117,187 115,126 111,118 9.48%
  QoQ % 2.29% 5.52% -0.68% 1.39% 1.79% 3.61% -
  Horiz. % 114.62% 112.05% 106.19% 106.93% 105.46% 103.61% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,680 40,702 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% -0.05% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.95% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.19 % 16.15 % 13.76 % 14.55 % 14.69 % 14.57 % 14.33 % 8.44%
  QoQ % 0.25% 17.37% -5.43% -0.95% 0.82% 1.67% -
  Horiz. % 112.98% 112.70% 96.02% 101.54% 102.51% 101.67% 100.00%
ROE 10.56 % 10.56 % 9.54 % 10.12 % 10.28 % 10.22 % 9.96 % 3.96%
  QoQ % 0.00% 10.69% -5.73% -1.56% 0.59% 2.61% -
  Horiz. % 106.02% 106.02% 95.78% 101.61% 103.21% 102.61% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 204.99 200.97 202.01 204.26 202.45 199.76 191.05 4.78%
  QoQ % 2.00% -0.51% -1.10% 0.89% 1.35% 4.56% -
  Horiz. % 107.30% 105.19% 105.74% 106.91% 105.97% 104.56% 100.00%
EPS 33.05 32.32 27.68 29.56 29.61 28.92 27.19 13.83%
  QoQ % 2.26% 16.76% -6.36% -0.17% 2.39% 6.36% -
  Horiz. % 121.55% 118.87% 101.80% 108.72% 108.90% 106.36% 100.00%
DPS 0.00 0.00 10.00 10.10 10.10 10.10 10.00 -
  QoQ % 0.00% 0.00% -0.99% 0.00% 0.00% 1.00% -
  Horiz. % 0.00% 0.00% 100.00% 101.00% 101.00% 101.00% 100.00%
NAPS 3.1300 3.0600 2.9000 2.9200 2.8800 2.8300 2.7300 9.50%
  QoQ % 2.29% 5.52% -0.68% 1.39% 1.77% 3.66% -
  Horiz. % 114.65% 112.09% 106.23% 106.96% 105.49% 103.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 204.99 200.97 202.01 204.26 202.45 199.71 191.11 4.76%
  QoQ % 2.00% -0.51% -1.10% 0.89% 1.37% 4.50% -
  Horiz. % 107.26% 105.16% 105.70% 106.88% 105.93% 104.50% 100.00%
EPS 33.05 32.32 27.68 29.56 29.61 28.92 27.20 13.80%
  QoQ % 2.26% 16.76% -6.36% -0.17% 2.39% 6.32% -
  Horiz. % 121.51% 118.82% 101.76% 108.68% 108.86% 106.32% 100.00%
DPS 0.00 0.00 10.00 10.10 10.10 10.10 10.00 -
  QoQ % 0.00% 0.00% -0.99% 0.00% 0.00% 1.00% -
  Horiz. % 0.00% 0.00% 100.00% 101.00% 101.00% 101.00% 100.00%
NAPS 3.1300 3.0600 2.9000 2.9200 2.8800 2.8294 2.7309 9.47%
  QoQ % 2.29% 5.52% -0.68% 1.39% 1.79% 3.61% -
  Horiz. % 114.61% 112.05% 106.19% 106.92% 105.46% 103.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.9600 1.8600 1.8800 1.8500 1.8600 1.5800 1.6800 -
P/RPS 0.96 0.93 0.93 0.91 0.92 0.79 0.88 5.94%
  QoQ % 3.23% 0.00% 2.20% -1.09% 16.46% -10.23% -
  Horiz. % 109.09% 105.68% 105.68% 103.41% 104.55% 89.77% 100.00%
P/EPS 5.93 5.75 6.79 6.26 6.28 5.46 6.18 -2.70%
  QoQ % 3.13% -15.32% 8.47% -0.32% 15.02% -11.65% -
  Horiz. % 95.95% 93.04% 109.87% 101.29% 101.62% 88.35% 100.00%
EY 16.86 17.38 14.72 15.98 15.92 18.31 16.18 2.77%
  QoQ % -2.99% 18.07% -7.88% 0.38% -13.05% 13.16% -
  Horiz. % 104.20% 107.42% 90.98% 98.76% 98.39% 113.16% 100.00%
DY 0.00 0.00 5.32 5.46 5.43 6.39 5.95 -
  QoQ % 0.00% 0.00% -2.56% 0.55% -15.02% 7.39% -
  Horiz. % 0.00% 0.00% 89.41% 91.76% 91.26% 107.39% 100.00%
P/NAPS 0.63 0.61 0.65 0.63 0.65 0.56 0.62 1.07%
  QoQ % 3.28% -6.15% 3.17% -3.08% 16.07% -9.68% -
  Horiz. % 101.61% 98.39% 104.84% 101.61% 104.84% 90.32% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 25/08/11 -
Price 1.8500 1.9000 2.0300 1.6900 1.8600 1.8000 1.6300 -
P/RPS 0.90 0.95 1.00 0.83 0.92 0.90 0.85 3.87%
  QoQ % -5.26% -5.00% 20.48% -9.78% 2.22% 5.88% -
  Horiz. % 105.88% 111.76% 117.65% 97.65% 108.24% 105.88% 100.00%
P/EPS 5.60 5.88 7.33 5.72 6.28 6.22 5.99 -4.37%
  QoQ % -4.76% -19.78% 28.15% -8.92% 0.96% 3.84% -
  Horiz. % 93.49% 98.16% 122.37% 95.49% 104.84% 103.84% 100.00%
EY 17.86 17.01 13.64 17.49 15.92 16.07 16.68 4.64%
  QoQ % 5.00% 24.71% -22.01% 9.86% -0.93% -3.66% -
  Horiz. % 107.07% 101.98% 81.77% 104.86% 95.44% 96.34% 100.00%
DY 0.00 0.00 4.93 5.98 5.43 5.61 6.13 -
  QoQ % 0.00% 0.00% -17.56% 10.13% -3.21% -8.48% -
  Horiz. % 0.00% 0.00% 80.42% 97.55% 88.58% 91.52% 100.00%
P/NAPS 0.59 0.62 0.70 0.58 0.65 0.64 0.60 -1.11%
  QoQ % -4.84% -11.43% 20.69% -10.77% 1.56% 6.67% -
  Horiz. % 98.33% 103.33% 116.67% 96.67% 108.33% 106.67% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers