Highlights

[UMS] YoY Annualized Quarter Result on 2011-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     1.26%    YoY -     11.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 69,516 79,440 91,848 85,304 80,848 77,084 71,380 -0.44%
  YoY % -12.49% -13.51% 7.67% 5.51% 4.88% 7.99% -
  Horiz. % 97.39% 111.29% 128.67% 119.51% 113.26% 107.99% 100.00%
PBT 3,820 11,308 17,320 15,344 13,992 12,600 9,664 -14.33%
  YoY % -66.22% -34.71% 12.88% 9.66% 11.05% 30.38% -
  Horiz. % 39.53% 117.01% 179.22% 158.77% 144.78% 130.38% 100.00%
Tax -2,092 -3,176 -4,828 -4,056 -3,776 -3,236 -2,492 -2.87%
  YoY % 34.13% 34.22% -19.03% -7.42% -16.69% -29.86% -
  Horiz. % 83.95% 127.45% 193.74% 162.76% 151.52% 129.86% 100.00%
NP 1,728 8,132 12,492 11,288 10,216 9,364 7,172 -21.11%
  YoY % -78.75% -34.90% 10.67% 10.49% 9.10% 30.56% -
  Horiz. % 24.09% 113.39% 174.18% 157.39% 142.44% 130.56% 100.00%
NP to SH 1,692 8,032 12,440 11,260 10,132 9,260 7,120 -21.29%
  YoY % -78.93% -35.43% 10.48% 11.13% 9.42% 30.06% -
  Horiz. % 23.76% 112.81% 174.72% 158.15% 142.30% 130.06% 100.00%
Tax Rate 54.76 % 28.09 % 27.88 % 26.43 % 26.99 % 25.68 % 25.79 % 13.36%
  YoY % 94.94% 0.75% 5.49% -2.07% 5.10% -0.43% -
  Horiz. % 212.33% 108.92% 108.10% 102.48% 104.65% 99.57% 100.00%
Total Cost 67,788 71,308 79,356 74,016 70,632 67,720 64,208 0.91%
  YoY % -4.94% -10.14% 7.21% 4.79% 4.30% 5.47% -
  Horiz. % 105.58% 111.06% 123.59% 115.28% 110.00% 105.47% 100.00%
Net Worth 141,194 131,021 127,359 117,187 108,557 101,713 96,128 6.61%
  YoY % 7.76% 2.88% 8.68% 7.95% 6.73% 5.81% -
  Horiz. % 146.88% 136.30% 132.49% 121.91% 112.93% 105.81% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 141,194 131,021 127,359 117,187 108,557 101,713 96,128 6.61%
  YoY % 7.76% 2.88% 8.68% 7.95% 6.73% 5.81% -
  Horiz. % 146.88% 136.30% 132.49% 121.91% 112.93% 105.81% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,658 40,685 40,732 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.08% -0.07% -0.12% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 99.82% 99.88% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.49 % 10.24 % 13.60 % 13.23 % 12.64 % 12.15 % 10.05 % -20.74%
  YoY % -75.68% -24.71% 2.80% 4.67% 4.03% 20.90% -
  Horiz. % 24.78% 101.89% 135.32% 131.64% 125.77% 120.90% 100.00%
ROE 1.20 % 6.13 % 9.77 % 9.61 % 9.33 % 9.10 % 7.41 % -26.16%
  YoY % -80.42% -37.26% 1.66% 3.00% 2.53% 22.81% -
  Horiz. % 16.19% 82.73% 131.85% 129.69% 125.91% 122.81% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 170.84 195.23 225.73 209.64 198.85 189.46 175.24 -0.42%
  YoY % -12.49% -13.51% 7.68% 5.43% 4.96% 8.11% -
  Horiz. % 97.49% 111.41% 128.81% 119.63% 113.47% 108.11% 100.00%
EPS 4.16 19.72 30.56 27.68 24.92 22.76 17.48 -21.27%
  YoY % -78.90% -35.47% 10.40% 11.08% 9.49% 30.21% -
  Horiz. % 23.80% 112.81% 174.83% 158.35% 142.56% 130.21% 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 3.4700 3.2200 3.1300 2.8800 2.6700 2.5000 2.3600 6.63%
  YoY % 7.76% 2.88% 8.68% 7.87% 6.80% 5.93% -
  Horiz. % 147.03% 136.44% 132.63% 122.03% 113.14% 105.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 170.84 195.23 225.73 209.64 198.69 189.44 175.42 -0.44%
  YoY % -12.49% -13.51% 7.68% 5.51% 4.88% 7.99% -
  Horiz. % 97.39% 111.29% 128.68% 119.51% 113.27% 107.99% 100.00%
EPS 4.16 19.72 30.56 27.68 24.90 22.76 17.50 -21.29%
  YoY % -78.90% -35.47% 10.40% 11.16% 9.40% 30.06% -
  Horiz. % 23.77% 112.69% 174.63% 158.17% 142.29% 130.06% 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 3.4700 3.2200 3.1300 2.8800 2.6679 2.4997 2.3625 6.61%
  YoY % 7.76% 2.88% 8.68% 7.95% 6.73% 5.81% -
  Horiz. % 146.88% 136.30% 132.49% 121.90% 112.93% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.0000 2.3900 1.9600 1.8600 1.6500 1.1300 0.6600 -
P/RPS 1.76 1.22 0.87 0.89 0.83 0.60 0.38 29.09%
  YoY % 44.26% 40.23% -2.25% 7.23% 38.33% 57.89% -
  Horiz. % 463.16% 321.05% 228.95% 234.21% 218.42% 157.89% 100.00%
P/EPS 72.15 12.11 6.41 6.72 6.62 4.96 3.78 63.44%
  YoY % 495.79% 88.92% -4.61% 1.51% 33.47% 31.22% -
  Horiz. % 1,908.73% 320.37% 169.58% 177.78% 175.13% 131.22% 100.00%
EY 1.39 8.26 15.60 14.88 15.10 20.14 26.48 -38.80%
  YoY % -83.17% -47.05% 4.84% -1.46% -25.02% -23.94% -
  Horiz. % 5.25% 31.19% 58.91% 56.19% 57.02% 76.06% 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 0.86 0.74 0.63 0.65 0.62 0.45 0.28 20.56%
  YoY % 16.22% 17.46% -3.08% 4.84% 37.78% 60.71% -
  Horiz. % 307.14% 264.29% 225.00% 232.14% 221.43% 160.71% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 -
Price 2.8900 2.5000 1.8500 1.8600 1.6800 1.2700 0.8200 -
P/RPS 1.69 1.28 0.82 0.89 0.84 0.67 0.47 23.76%
  YoY % 32.03% 56.10% -7.87% 5.95% 25.37% 42.55% -
  Horiz. % 359.57% 272.34% 174.47% 189.36% 178.72% 142.55% 100.00%
P/EPS 69.50 12.66 6.05 6.72 6.74 5.58 4.69 56.69%
  YoY % 448.97% 109.26% -9.97% -0.30% 20.79% 18.98% -
  Horiz. % 1,481.88% 269.94% 129.00% 143.28% 143.71% 118.98% 100.00%
EY 1.44 7.90 16.53 14.88 14.83 17.92 21.32 -36.17%
  YoY % -81.77% -52.21% 11.09% 0.34% -17.24% -15.95% -
  Horiz. % 6.75% 37.05% 77.53% 69.79% 69.56% 84.05% 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 0.83 0.78 0.59 0.65 0.63 0.51 0.35 15.47%
  YoY % 6.41% 32.20% -9.23% 3.17% 23.53% 45.71% -
  Horiz. % 237.14% 222.86% 168.57% 185.71% 180.00% 145.71% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers