Highlights

[UMS] YoY Annualized Quarter Result on 2009-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     32.63%    YoY -     30.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 91,848 85,304 80,848 77,084 71,380 68,980 64,920 5.95%
  YoY % 7.67% 5.51% 4.88% 7.99% 3.48% 6.25% -
  Horiz. % 141.48% 131.40% 124.53% 118.74% 109.95% 106.25% 100.00%
PBT 17,320 15,344 13,992 12,600 9,664 9,540 8,084 13.53%
  YoY % 12.88% 9.66% 11.05% 30.38% 1.30% 18.01% -
  Horiz. % 214.25% 189.81% 173.08% 155.86% 119.54% 118.01% 100.00%
Tax -4,828 -4,056 -3,776 -3,236 -2,492 -2,772 -3,304 6.52%
  YoY % -19.03% -7.42% -16.69% -29.86% 10.10% 16.10% -
  Horiz. % 146.13% 122.76% 114.29% 97.94% 75.42% 83.90% 100.00%
NP 12,492 11,288 10,216 9,364 7,172 6,768 4,780 17.35%
  YoY % 10.67% 10.49% 9.10% 30.56% 5.97% 41.59% -
  Horiz. % 261.34% 236.15% 213.72% 195.90% 150.04% 141.59% 100.00%
NP to SH 12,440 11,260 10,132 9,260 7,120 6,744 4,720 17.51%
  YoY % 10.48% 11.13% 9.42% 30.06% 5.58% 42.88% -
  Horiz. % 263.56% 238.56% 214.66% 196.19% 150.85% 142.88% 100.00%
Tax Rate 27.88 % 26.43 % 26.99 % 25.68 % 25.79 % 29.06 % 40.87 % -6.17%
  YoY % 5.49% -2.07% 5.10% -0.43% -11.25% -28.90% -
  Horiz. % 68.22% 64.67% 66.04% 62.83% 63.10% 71.10% 100.00%
Total Cost 79,356 74,016 70,632 67,720 64,208 62,212 60,140 4.73%
  YoY % 7.21% 4.79% 4.30% 5.47% 3.21% 3.45% -
  Horiz. % 131.95% 123.07% 117.45% 112.60% 106.76% 103.45% 100.00%
Net Worth 127,359 117,187 108,557 101,713 96,128 88,372 77,310 8.67%
  YoY % 8.68% 7.95% 6.73% 5.81% 8.78% 14.31% -
  Horiz. % 164.74% 151.58% 140.42% 131.57% 124.34% 114.31% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 127,359 117,187 108,557 101,713 96,128 88,372 77,310 8.67%
  YoY % 8.68% 7.95% 6.73% 5.81% 8.78% 14.31% -
  Horiz. % 164.74% 151.58% 140.42% 131.57% 124.34% 114.31% 100.00%
NOSH 40,690 40,690 40,658 40,685 40,732 40,724 40,689 0.00%
  YoY % 0.00% 0.08% -0.07% -0.12% 0.02% 0.09% -
  Horiz. % 100.00% 100.00% 99.92% 99.99% 100.10% 100.09% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.60 % 13.23 % 12.64 % 12.15 % 10.05 % 9.81 % 7.36 % 10.77%
  YoY % 2.80% 4.67% 4.03% 20.90% 2.45% 33.29% -
  Horiz. % 184.78% 179.76% 171.74% 165.08% 136.55% 133.29% 100.00%
ROE 9.77 % 9.61 % 9.33 % 9.10 % 7.41 % 7.63 % 6.11 % 8.13%
  YoY % 1.66% 3.00% 2.53% 22.81% -2.88% 24.88% -
  Horiz. % 159.90% 157.28% 152.70% 148.94% 121.28% 124.88% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 225.73 209.64 198.85 189.46 175.24 169.38 159.55 5.95%
  YoY % 7.68% 5.43% 4.96% 8.11% 3.46% 6.16% -
  Horiz. % 141.48% 131.39% 124.63% 118.75% 109.83% 106.16% 100.00%
EPS 30.56 27.68 24.92 22.76 17.48 16.56 11.60 17.50%
  YoY % 10.40% 11.08% 9.49% 30.21% 5.56% 42.76% -
  Horiz. % 263.45% 238.62% 214.83% 196.21% 150.69% 142.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1300 2.8800 2.6700 2.5000 2.3600 2.1700 1.9000 8.67%
  YoY % 8.68% 7.87% 6.80% 5.93% 8.76% 14.21% -
  Horiz. % 164.74% 151.58% 140.53% 131.58% 124.21% 114.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 225.73 209.64 198.69 189.44 175.42 169.53 159.55 5.95%
  YoY % 7.68% 5.51% 4.88% 7.99% 3.47% 6.26% -
  Horiz. % 141.48% 131.39% 124.53% 118.73% 109.95% 106.26% 100.00%
EPS 30.56 27.68 24.90 22.76 17.50 16.57 11.60 17.50%
  YoY % 10.40% 11.16% 9.40% 30.06% 5.61% 42.84% -
  Horiz. % 263.45% 238.62% 214.66% 196.21% 150.86% 142.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1300 2.8800 2.6679 2.4997 2.3625 2.1718 1.9000 8.67%
  YoY % 8.68% 7.95% 6.73% 5.81% 8.78% 14.31% -
  Horiz. % 164.74% 151.58% 140.42% 131.56% 124.34% 114.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.9600 1.8600 1.6500 1.1300 0.6600 0.8100 0.7300 -
P/RPS 0.87 0.89 0.83 0.60 0.38 0.48 0.46 11.19%
  YoY % -2.25% 7.23% 38.33% 57.89% -20.83% 4.35% -
  Horiz. % 189.13% 193.48% 180.43% 130.43% 82.61% 104.35% 100.00%
P/EPS 6.41 6.72 6.62 4.96 3.78 4.89 6.29 0.32%
  YoY % -4.61% 1.51% 33.47% 31.22% -22.70% -22.26% -
  Horiz. % 101.91% 106.84% 105.25% 78.86% 60.10% 77.74% 100.00%
EY 15.60 14.88 15.10 20.14 26.48 20.44 15.89 -0.31%
  YoY % 4.84% -1.46% -25.02% -23.94% 29.55% 28.63% -
  Horiz. % 98.17% 93.64% 95.03% 126.75% 166.65% 128.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.65 0.62 0.45 0.28 0.37 0.38 8.78%
  YoY % -3.08% 4.84% 37.78% 60.71% -24.32% -2.63% -
  Horiz. % 165.79% 171.05% 163.16% 118.42% 73.68% 97.37% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 29/02/08 27/02/07 -
Price 1.8500 1.8600 1.6800 1.2700 0.8200 0.7500 0.8300 -
P/RPS 0.82 0.89 0.84 0.67 0.47 0.44 0.52 7.88%
  YoY % -7.87% 5.95% 25.37% 42.55% 6.82% -15.38% -
  Horiz. % 157.69% 171.15% 161.54% 128.85% 90.38% 84.62% 100.00%
P/EPS 6.05 6.72 6.74 5.58 4.69 4.53 7.16 -2.77%
  YoY % -9.97% -0.30% 20.79% 18.98% 3.53% -36.73% -
  Horiz. % 84.50% 93.85% 94.13% 77.93% 65.50% 63.27% 100.00%
EY 16.53 14.88 14.83 17.92 21.32 22.08 13.98 2.83%
  YoY % 11.09% 0.34% -17.24% -15.95% -3.44% 57.94% -
  Horiz. % 118.24% 106.44% 106.08% 128.18% 152.50% 157.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.65 0.63 0.51 0.35 0.35 0.44 5.01%
  YoY % -9.23% 3.17% 23.53% 45.71% 0.00% -20.45% -
  Horiz. % 134.09% 147.73% 143.18% 115.91% 79.55% 79.55% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers