Highlights

[UMS] YoY Annualized Quarter Result on 2011-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     16.56%    YoY -     42.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 84,102 87,800 82,432 81,188 73,054 71,781 72,784 2.44%
  YoY % -4.21% 6.51% 1.53% 11.13% 1.77% -1.38% -
  Horiz. % 115.55% 120.63% 113.26% 111.55% 100.37% 98.62% 100.00%
PBT 16,537 15,832 13,493 13,821 10,390 9,334 10,165 8.44%
  YoY % 4.46% 17.33% -2.37% 33.02% 11.31% -8.17% -
  Horiz. % 162.68% 155.75% 132.74% 135.97% 102.22% 91.83% 100.00%
Tax -3,770 -4,112 -3,837 -3,465 -3,132 -2,977 -3,406 1.71%
  YoY % 8.30% -7.16% -10.73% -10.64% -5.19% 12.60% -
  Horiz. % 110.68% 120.70% 112.64% 101.72% 91.94% 87.40% 100.00%
NP 12,766 11,720 9,656 10,356 7,258 6,357 6,758 11.18%
  YoY % 8.93% 21.38% -6.76% 42.67% 14.18% -5.94% -
  Horiz. % 188.89% 173.41% 142.87% 153.23% 107.40% 94.06% 100.00%
NP to SH 12,653 11,648 9,598 10,260 7,185 6,321 6,706 11.15%
  YoY % 8.63% 21.35% -6.45% 42.79% 13.67% -5.75% -
  Horiz. % 188.67% 173.68% 143.12% 152.98% 107.14% 94.25% 100.00%
Tax Rate 22.80 % 25.97 % 28.44 % 25.07 % 30.14 % 31.90 % 33.51 % -6.21%
  YoY % -12.21% -8.68% 13.44% -16.82% -5.52% -4.80% -
  Horiz. % 68.04% 77.50% 84.87% 74.81% 89.94% 95.20% 100.00%
Total Cost 71,336 76,080 72,776 70,832 65,796 65,424 66,025 1.30%
  YoY % -6.24% 4.54% 2.74% 7.65% 0.57% -0.91% -
  Horiz. % 108.04% 115.23% 110.22% 107.28% 99.65% 99.09% 100.00%
Net Worth 138,752 129,801 118,001 111,091 102,977 97,261 89,937 7.49%
  YoY % 6.90% 10.00% 6.22% 7.88% 5.88% 8.14% -
  Horiz. % 154.28% 144.32% 131.20% 123.52% 114.50% 108.14% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 54 27 27 - -
  YoY % 0.00% 0.00% 0.00% 99.96% 0.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 199.99% 100.01% 100.00% -
Div Payout % - % - % - % 0.53 % 0.38 % 0.43 % - % -
  YoY % 0.00% 0.00% 0.00% 39.47% -11.63% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 123.26% 88.37% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 138,752 129,801 118,001 111,091 102,977 97,261 89,937 7.49%
  YoY % 6.90% 10.00% 6.22% 7.88% 5.88% 8.14% -
  Horiz. % 154.28% 144.32% 131.20% 123.52% 114.50% 108.14% 100.00%
NOSH 40,690 40,690 40,690 40,692 40,702 40,695 40,695 -0.00%
  YoY % 0.00% 0.00% -0.01% -0.02% 0.02% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.02% 100.00% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.18 % 13.35 % 11.71 % 12.76 % 9.94 % 8.86 % 9.29 % 8.52%
  YoY % 13.71% 14.01% -8.23% 28.37% 12.19% -4.63% -
  Horiz. % 163.40% 143.70% 126.05% 137.35% 107.00% 95.37% 100.00%
ROE 9.12 % 8.97 % 8.13 % 9.24 % 6.98 % 6.50 % 7.46 % 3.40%
  YoY % 1.67% 10.33% -12.01% 32.38% 7.38% -12.87% -
  Horiz. % 122.25% 120.24% 108.98% 123.86% 93.57% 87.13% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 206.69 215.78 202.59 199.51 179.48 176.39 178.85 2.44%
  YoY % -4.21% 6.51% 1.54% 11.16% 1.75% -1.38% -
  Horiz. % 115.57% 120.65% 113.27% 111.55% 100.35% 98.62% 100.00%
EPS 31.09 28.63 24.00 25.21 17.65 15.53 16.48 11.15%
  YoY % 8.59% 19.29% -4.80% 42.83% 13.65% -5.76% -
  Horiz. % 188.65% 173.73% 145.63% 152.97% 107.10% 94.24% 100.00%
DPS 0.00 0.00 0.00 0.13 0.07 0.07 0.00 -
  YoY % 0.00% 0.00% 0.00% 85.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 185.71% 100.00% 100.00% -
NAPS 3.4100 3.1900 2.9000 2.7300 2.5300 2.3900 2.2100 7.49%
  YoY % 6.90% 10.00% 6.23% 7.91% 5.86% 8.14% -
  Horiz. % 154.30% 144.34% 131.22% 123.53% 114.48% 108.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 206.69 215.78 202.59 199.53 179.54 176.41 178.87 2.44%
  YoY % -4.21% 6.51% 1.53% 11.13% 1.77% -1.38% -
  Horiz. % 115.55% 120.64% 113.26% 111.55% 100.37% 98.62% 100.00%
EPS 31.09 28.63 24.00 25.22 17.66 15.54 16.48 11.15%
  YoY % 8.59% 19.29% -4.84% 42.81% 13.64% -5.70% -
  Horiz. % 188.65% 173.73% 145.63% 153.03% 107.16% 94.30% 100.00%
DPS 0.00 0.00 0.00 0.13 0.07 0.07 0.00 -
  YoY % 0.00% 0.00% 0.00% 85.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 185.71% 100.00% 100.00% -
NAPS 3.4100 3.1900 2.9000 2.7302 2.5308 2.3903 2.2103 7.49%
  YoY % 6.90% 10.00% 6.22% 7.88% 5.88% 8.14% -
  Horiz. % 154.28% 144.32% 131.20% 123.52% 114.50% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.5700 2.1700 1.8800 1.6800 1.1900 0.7500 0.7400 -
P/RPS 1.24 1.01 0.93 0.84 0.66 0.43 0.41 20.25%
  YoY % 22.77% 8.60% 10.71% 27.27% 53.49% 4.88% -
  Horiz. % 302.44% 246.34% 226.83% 204.88% 160.98% 104.88% 100.00%
P/EPS 8.26 7.58 7.97 6.66 6.74 4.83 4.49 10.69%
  YoY % 8.97% -4.89% 19.67% -1.19% 39.54% 7.57% -
  Horiz. % 183.96% 168.82% 177.51% 148.33% 150.11% 107.57% 100.00%
EY 12.10 13.19 12.55 15.01 14.83 20.71 22.27 -9.66%
  YoY % -8.26% 5.10% -16.39% 1.21% -28.39% -7.00% -
  Horiz. % 54.33% 59.23% 56.35% 67.40% 66.59% 93.00% 100.00%
DY 0.00 0.00 0.00 0.08 0.06 0.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 88.89% 66.67% 100.00% -
P/NAPS 0.75 0.68 0.65 0.62 0.47 0.31 0.33 14.66%
  YoY % 10.29% 4.62% 4.84% 31.91% 51.61% -6.06% -
  Horiz. % 227.27% 206.06% 196.97% 187.88% 142.42% 93.94% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 27/08/08 -
Price 3.0000 2.4800 2.0300 1.6300 1.3000 1.0600 0.8000 -
P/RPS 1.45 1.15 1.00 0.82 0.72 0.60 0.45 21.52%
  YoY % 26.09% 15.00% 21.95% 13.89% 20.00% 33.33% -
  Horiz. % 322.22% 255.56% 222.22% 182.22% 160.00% 133.33% 100.00%
P/EPS 9.65 8.66 8.61 6.46 7.36 6.82 4.85 12.14%
  YoY % 11.43% 0.58% 33.28% -12.23% 7.92% 40.62% -
  Horiz. % 198.97% 178.56% 177.53% 133.20% 151.75% 140.62% 100.00%
EY 10.37 11.54 11.62 15.47 13.58 14.65 20.60 -10.80%
  YoY % -10.14% -0.69% -24.89% 13.92% -7.30% -28.88% -
  Horiz. % 50.34% 56.02% 56.41% 75.10% 65.92% 71.12% 100.00%
DY 0.00 0.00 0.00 0.08 0.05 0.06 0.00 -
  YoY % 0.00% 0.00% 0.00% 60.00% -16.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 133.33% 83.33% 100.00% -
P/NAPS 0.88 0.78 0.70 0.60 0.51 0.44 0.36 16.06%
  YoY % 12.82% 11.43% 16.67% 17.65% 15.91% 22.22% -
  Horiz. % 244.44% 216.67% 194.44% 166.67% 141.67% 122.22% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers