Highlights

[UMS] YoY Annualized Quarter Result on 2012-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     2.95%    YoY -     -6.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 75,874 84,102 87,800 82,432 81,188 73,054 71,781 0.93%
  YoY % -9.78% -4.21% 6.51% 1.53% 11.13% 1.77% -
  Horiz. % 105.70% 117.17% 122.32% 114.84% 113.10% 101.77% 100.00%
PBT 20,493 16,537 15,832 13,493 13,821 10,390 9,334 14.00%
  YoY % 23.92% 4.46% 17.33% -2.37% 33.02% 11.31% -
  Horiz. % 219.54% 177.16% 169.60% 144.55% 148.06% 111.31% 100.00%
Tax -2,918 -3,770 -4,112 -3,837 -3,465 -3,132 -2,977 -0.33%
  YoY % 22.60% 8.30% -7.16% -10.73% -10.64% -5.19% -
  Horiz. % 98.03% 126.65% 138.11% 128.88% 116.39% 105.19% 100.00%
NP 17,574 12,766 11,720 9,656 10,356 7,258 6,357 18.46%
  YoY % 37.66% 8.93% 21.38% -6.76% 42.67% 14.18% -
  Horiz. % 276.45% 200.82% 184.35% 151.89% 162.90% 114.18% 100.00%
NP to SH 17,533 12,653 11,648 9,598 10,260 7,185 6,321 18.52%
  YoY % 38.57% 8.63% 21.35% -6.45% 42.79% 13.67% -
  Horiz. % 277.37% 200.17% 184.26% 151.85% 162.31% 113.67% 100.00%
Tax Rate 14.24 % 22.80 % 25.97 % 28.44 % 25.07 % 30.14 % 31.90 % -12.57%
  YoY % -37.54% -12.21% -8.68% 13.44% -16.82% -5.52% -
  Horiz. % 44.64% 71.47% 81.41% 89.15% 78.59% 94.48% 100.00%
Total Cost 58,300 71,336 76,080 72,776 70,832 65,796 65,424 -1.90%
  YoY % -18.27% -6.24% 4.54% 2.74% 7.65% 0.57% -
  Horiz. % 89.11% 109.04% 116.29% 111.24% 108.27% 100.57% 100.00%
Net Worth 150,146 138,752 129,801 118,001 111,091 102,977 97,261 7.50%
  YoY % 8.21% 6.90% 10.00% 6.22% 7.88% 5.88% -
  Horiz. % 154.37% 142.66% 133.46% 121.32% 114.22% 105.88% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 54 27 27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 99.96% 0.01% -
  Horiz. % 0.00% 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% 0.00% 39.47% -11.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 123.26% 88.37% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 150,146 138,752 129,801 118,001 111,091 102,977 97,261 7.50%
  YoY % 8.21% 6.90% 10.00% 6.22% 7.88% 5.88% -
  Horiz. % 154.37% 142.66% 133.46% 121.32% 114.22% 105.88% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,692 40,702 40,695 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.01% -0.02% 0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.02% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.16 % 15.18 % 13.35 % 11.71 % 12.76 % 9.94 % 8.86 % 17.36%
  YoY % 52.57% 13.71% 14.01% -8.23% 28.37% 12.19% -
  Horiz. % 261.40% 171.33% 150.68% 132.17% 144.02% 112.19% 100.00%
ROE 11.68 % 9.12 % 8.97 % 8.13 % 9.24 % 6.98 % 6.50 % 10.26%
  YoY % 28.07% 1.67% 10.33% -12.01% 32.38% 7.38% -
  Horiz. % 179.69% 140.31% 138.00% 125.08% 142.15% 107.38% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 186.47 206.69 215.78 202.59 199.51 179.48 176.39 0.93%
  YoY % -9.78% -4.21% 6.51% 1.54% 11.16% 1.75% -
  Horiz. % 105.71% 117.18% 122.33% 114.85% 113.11% 101.75% 100.00%
EPS 43.09 31.09 28.63 24.00 25.21 17.65 15.53 18.53%
  YoY % 38.60% 8.59% 19.29% -4.80% 42.83% 13.65% -
  Horiz. % 277.46% 200.19% 184.35% 154.54% 162.33% 113.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.13 0.07 0.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 85.71% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 185.71% 100.00% 100.00%
NAPS 3.6900 3.4100 3.1900 2.9000 2.7300 2.5300 2.3900 7.50%
  YoY % 8.21% 6.90% 10.00% 6.23% 7.91% 5.86% -
  Horiz. % 154.39% 142.68% 133.47% 121.34% 114.23% 105.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 186.47 206.69 215.78 202.59 199.53 179.54 176.41 0.93%
  YoY % -9.78% -4.21% 6.51% 1.53% 11.13% 1.77% -
  Horiz. % 105.70% 117.16% 122.32% 114.84% 113.11% 101.77% 100.00%
EPS 43.09 31.09 28.63 24.00 25.22 17.66 15.54 18.52%
  YoY % 38.60% 8.59% 19.29% -4.84% 42.81% 13.64% -
  Horiz. % 277.28% 200.06% 184.23% 154.44% 162.29% 113.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.13 0.07 0.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 85.71% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 185.71% 100.00% 100.00%
NAPS 3.6900 3.4100 3.1900 2.9000 2.7302 2.5308 2.3903 7.50%
  YoY % 8.21% 6.90% 10.00% 6.22% 7.88% 5.88% -
  Horiz. % 154.37% 142.66% 133.46% 121.32% 114.22% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.5800 2.5700 2.1700 1.8800 1.6800 1.1900 0.7500 -
P/RPS 1.38 1.24 1.01 0.93 0.84 0.66 0.43 21.44%
  YoY % 11.29% 22.77% 8.60% 10.71% 27.27% 53.49% -
  Horiz. % 320.93% 288.37% 234.88% 216.28% 195.35% 153.49% 100.00%
P/EPS 5.99 8.26 7.58 7.97 6.66 6.74 4.83 3.65%
  YoY % -27.48% 8.97% -4.89% 19.67% -1.19% 39.54% -
  Horiz. % 124.02% 171.01% 156.94% 165.01% 137.89% 139.54% 100.00%
EY 16.70 12.10 13.19 12.55 15.01 14.83 20.71 -3.52%
  YoY % 38.02% -8.26% 5.10% -16.39% 1.21% -28.39% -
  Horiz. % 80.64% 58.43% 63.69% 60.60% 72.48% 71.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.08 0.06 0.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 88.89% 66.67% 100.00%
P/NAPS 0.70 0.75 0.68 0.65 0.62 0.47 0.31 14.53%
  YoY % -6.67% 10.29% 4.62% 4.84% 31.91% 51.61% -
  Horiz. % 225.81% 241.94% 219.35% 209.68% 200.00% 151.61% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 -
Price 2.7000 3.0000 2.4800 2.0300 1.6300 1.3000 1.0600 -
P/RPS 1.45 1.45 1.15 1.00 0.82 0.72 0.60 15.84%
  YoY % 0.00% 26.09% 15.00% 21.95% 13.89% 20.00% -
  Horiz. % 241.67% 241.67% 191.67% 166.67% 136.67% 120.00% 100.00%
P/EPS 6.27 9.65 8.66 8.61 6.46 7.36 6.82 -1.39%
  YoY % -35.03% 11.43% 0.58% 33.28% -12.23% 7.92% -
  Horiz. % 91.94% 141.50% 126.98% 126.25% 94.72% 107.92% 100.00%
EY 15.96 10.37 11.54 11.62 15.47 13.58 14.65 1.44%
  YoY % 53.91% -10.14% -0.69% -24.89% 13.92% -7.30% -
  Horiz. % 108.94% 70.78% 78.77% 79.32% 105.60% 92.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.08 0.05 0.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 60.00% -16.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 133.33% 83.33% 100.00%
P/NAPS 0.73 0.88 0.78 0.70 0.60 0.51 0.44 8.80%
  YoY % -17.05% 12.82% 11.43% 16.67% 17.65% 15.91% -
  Horiz. % 165.91% 200.00% 177.27% 159.09% 136.36% 115.91% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers