Highlights

[UMS] YoY Annualized Quarter Result on 2010-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     15.74%    YoY -     9.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 79,440 91,848 85,304 80,848 77,084 71,380 68,980 2.38%
  YoY % -13.51% 7.67% 5.51% 4.88% 7.99% 3.48% -
  Horiz. % 115.16% 133.15% 123.66% 117.20% 111.75% 103.48% 100.00%
PBT 11,308 17,320 15,344 13,992 12,600 9,664 9,540 2.87%
  YoY % -34.71% 12.88% 9.66% 11.05% 30.38% 1.30% -
  Horiz. % 118.53% 181.55% 160.84% 146.67% 132.08% 101.30% 100.00%
Tax -3,176 -4,828 -4,056 -3,776 -3,236 -2,492 -2,772 2.29%
  YoY % 34.22% -19.03% -7.42% -16.69% -29.86% 10.10% -
  Horiz. % 114.57% 174.17% 146.32% 136.22% 116.74% 89.90% 100.00%
NP 8,132 12,492 11,288 10,216 9,364 7,172 6,768 3.10%
  YoY % -34.90% 10.67% 10.49% 9.10% 30.56% 5.97% -
  Horiz. % 120.15% 184.57% 166.78% 150.95% 138.36% 105.97% 100.00%
NP to SH 8,032 12,440 11,260 10,132 9,260 7,120 6,744 2.95%
  YoY % -35.43% 10.48% 11.13% 9.42% 30.06% 5.58% -
  Horiz. % 119.10% 184.46% 166.96% 150.24% 137.31% 105.58% 100.00%
Tax Rate 28.09 % 27.88 % 26.43 % 26.99 % 25.68 % 25.79 % 29.06 % -0.56%
  YoY % 0.75% 5.49% -2.07% 5.10% -0.43% -11.25% -
  Horiz. % 96.66% 95.94% 90.95% 92.88% 88.37% 88.75% 100.00%
Total Cost 71,308 79,356 74,016 70,632 67,720 64,208 62,212 2.30%
  YoY % -10.14% 7.21% 4.79% 4.30% 5.47% 3.21% -
  Horiz. % 114.62% 127.56% 118.97% 113.53% 108.85% 103.21% 100.00%
Net Worth 131,021 127,359 117,187 108,557 101,713 96,128 88,372 6.78%
  YoY % 2.88% 8.68% 7.95% 6.73% 5.81% 8.78% -
  Horiz. % 148.26% 144.12% 132.61% 122.84% 115.10% 108.78% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 131,021 127,359 117,187 108,557 101,713 96,128 88,372 6.78%
  YoY % 2.88% 8.68% 7.95% 6.73% 5.81% 8.78% -
  Horiz. % 148.26% 144.12% 132.61% 122.84% 115.10% 108.78% 100.00%
NOSH 40,690 40,690 40,690 40,658 40,685 40,732 40,724 -0.01%
  YoY % 0.00% 0.00% 0.08% -0.07% -0.12% 0.02% -
  Horiz. % 99.91% 99.91% 99.91% 99.84% 99.90% 100.02% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.24 % 13.60 % 13.23 % 12.64 % 12.15 % 10.05 % 9.81 % 0.72%
  YoY % -24.71% 2.80% 4.67% 4.03% 20.90% 2.45% -
  Horiz. % 104.38% 138.63% 134.86% 128.85% 123.85% 102.45% 100.00%
ROE 6.13 % 9.77 % 9.61 % 9.33 % 9.10 % 7.41 % 7.63 % -3.58%
  YoY % -37.26% 1.66% 3.00% 2.53% 22.81% -2.88% -
  Horiz. % 80.34% 128.05% 125.95% 122.28% 119.27% 97.12% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 195.23 225.73 209.64 198.85 189.46 175.24 169.38 2.39%
  YoY % -13.51% 7.68% 5.43% 4.96% 8.11% 3.46% -
  Horiz. % 115.26% 133.27% 123.77% 117.40% 111.86% 103.46% 100.00%
EPS 19.72 30.56 27.68 24.92 22.76 17.48 16.56 2.95%
  YoY % -35.47% 10.40% 11.08% 9.49% 30.21% 5.56% -
  Horiz. % 119.08% 184.54% 167.15% 150.48% 137.44% 105.56% 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 3.2200 3.1300 2.8800 2.6700 2.5000 2.3600 2.1700 6.79%
  YoY % 2.88% 8.68% 7.87% 6.80% 5.93% 8.76% -
  Horiz. % 148.39% 144.24% 132.72% 123.04% 115.21% 108.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 195.23 225.73 209.64 198.69 189.44 175.42 169.53 2.38%
  YoY % -13.51% 7.68% 5.51% 4.88% 7.99% 3.47% -
  Horiz. % 115.16% 133.15% 123.66% 117.20% 111.74% 103.47% 100.00%
EPS 19.72 30.56 27.68 24.90 22.76 17.50 16.57 2.94%
  YoY % -35.47% 10.40% 11.16% 9.40% 30.06% 5.61% -
  Horiz. % 119.01% 184.43% 167.05% 150.27% 137.36% 105.61% 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 3.2200 3.1300 2.8800 2.6679 2.4997 2.3625 2.1718 6.78%
  YoY % 2.88% 8.68% 7.95% 6.73% 5.81% 8.78% -
  Horiz. % 148.26% 144.12% 132.61% 122.84% 115.10% 108.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3900 1.9600 1.8600 1.6500 1.1300 0.6600 0.8100 -
P/RPS 1.22 0.87 0.89 0.83 0.60 0.38 0.48 16.80%
  YoY % 40.23% -2.25% 7.23% 38.33% 57.89% -20.83% -
  Horiz. % 254.17% 181.25% 185.42% 172.92% 125.00% 79.17% 100.00%
P/EPS 12.11 6.41 6.72 6.62 4.96 3.78 4.89 16.30%
  YoY % 88.92% -4.61% 1.51% 33.47% 31.22% -22.70% -
  Horiz. % 247.65% 131.08% 137.42% 135.38% 101.43% 77.30% 100.00%
EY 8.26 15.60 14.88 15.10 20.14 26.48 20.44 -14.00%
  YoY % -47.05% 4.84% -1.46% -25.02% -23.94% 29.55% -
  Horiz. % 40.41% 76.32% 72.80% 73.87% 98.53% 129.55% 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 0.74 0.63 0.65 0.62 0.45 0.28 0.37 12.23%
  YoY % 17.46% -3.08% 4.84% 37.78% 60.71% -24.32% -
  Horiz. % 200.00% 170.27% 175.68% 167.57% 121.62% 75.68% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 29/02/08 -
Price 2.5000 1.8500 1.8600 1.6800 1.2700 0.8200 0.7500 -
P/RPS 1.28 0.82 0.89 0.84 0.67 0.47 0.44 19.46%
  YoY % 56.10% -7.87% 5.95% 25.37% 42.55% 6.82% -
  Horiz. % 290.91% 186.36% 202.27% 190.91% 152.27% 106.82% 100.00%
P/EPS 12.66 6.05 6.72 6.74 5.58 4.69 4.53 18.66%
  YoY % 109.26% -9.97% -0.30% 20.79% 18.98% 3.53% -
  Horiz. % 279.47% 133.55% 148.34% 148.79% 123.18% 103.53% 100.00%
EY 7.90 16.53 14.88 14.83 17.92 21.32 22.08 -15.73%
  YoY % -52.21% 11.09% 0.34% -17.24% -15.95% -3.44% -
  Horiz. % 35.78% 74.86% 67.39% 67.16% 81.16% 96.56% 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 0.78 0.59 0.65 0.63 0.51 0.35 0.35 14.28%
  YoY % 32.20% -9.23% 3.17% 23.53% 45.71% 0.00% -
  Horiz. % 222.86% 168.57% 185.71% 180.00% 145.71% 100.00% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers