Highlights

[UMS] YoY Annualized Quarter Result on 2010-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -25.42%    YoY -     9.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 88,514 81,016 77,314 72,566 70,238 70,188 64,886 5.31%
  YoY % 9.25% 4.79% 6.54% 3.31% 0.07% 8.17% -
  Horiz. % 136.41% 124.86% 119.15% 111.84% 108.25% 108.17% 100.00%
PBT 16,254 13,572 12,288 9,958 9,124 9,116 11,658 5.69%
  YoY % 19.76% 10.45% 23.40% 9.14% 0.09% -21.80% -
  Horiz. % 139.42% 116.42% 105.40% 85.42% 78.26% 78.20% 100.00%
Tax -4,270 -4,180 -3,402 -2,976 -2,806 -3,326 -3,808 1.93%
  YoY % -2.15% -22.87% -14.31% -6.06% 15.63% 12.66% -
  Horiz. % 112.13% 109.77% 89.34% 78.15% 73.69% 87.34% 100.00%
NP 11,984 9,392 8,886 6,982 6,318 5,790 7,850 7.30%
  YoY % 27.60% 5.69% 27.27% 10.51% 9.12% -26.24% -
  Horiz. % 152.66% 119.64% 113.20% 88.94% 80.48% 73.76% 100.00%
NP to SH 11,928 9,324 8,802 6,906 6,292 5,730 7,794 7.34%
  YoY % 27.93% 5.93% 27.45% 9.76% 9.81% -26.48% -
  Horiz. % 153.04% 119.63% 112.93% 88.61% 80.73% 73.52% 100.00%
Tax Rate 26.27 % 30.80 % 27.69 % 29.89 % 30.75 % 36.49 % 32.66 % -3.56%
  YoY % -14.71% 11.23% -7.36% -2.80% -15.73% 11.73% -
  Horiz. % 80.43% 94.30% 84.78% 91.52% 94.15% 111.73% 100.00%
Total Cost 76,530 71,624 68,428 65,584 63,920 64,398 57,036 5.02%
  YoY % 6.85% 4.67% 4.34% 2.60% -0.74% 12.91% -
  Horiz. % 134.18% 125.58% 119.97% 114.99% 112.07% 112.91% 100.00%
Net Worth 130,208 118,814 110,635 102,898 97,269 89,124 80,136 8.42%
  YoY % 9.59% 7.39% 7.52% 5.79% 9.14% 11.22% -
  Horiz. % 162.48% 148.27% 138.06% 128.40% 121.38% 111.22% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 130,208 118,814 110,635 102,898 97,269 89,124 80,136 8.42%
  YoY % 9.59% 7.39% 7.52% 5.79% 9.14% 11.22% -
  Horiz. % 162.48% 148.27% 138.06% 128.40% 121.38% 111.22% 100.00%
NOSH 40,690 40,690 40,674 40,671 40,698 40,696 40,678 0.00%
  YoY % 0.00% 0.04% 0.01% -0.07% 0.01% 0.04% -
  Horiz. % 100.03% 100.03% 99.99% 99.98% 100.05% 100.04% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.54 % 11.59 % 11.49 % 9.62 % 9.00 % 8.25 % 12.10 % 1.89%
  YoY % 16.82% 0.87% 19.44% 6.89% 9.09% -31.82% -
  Horiz. % 111.90% 95.79% 94.96% 79.50% 74.38% 68.18% 100.00%
ROE 9.16 % 7.85 % 7.96 % 6.71 % 6.47 % 6.43 % 9.73 % -1.00%
  YoY % 16.69% -1.38% 18.63% 3.71% 0.62% -33.92% -
  Horiz. % 94.14% 80.68% 81.81% 68.96% 66.50% 66.08% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 217.53 199.11 190.08 178.42 172.58 172.47 159.51 5.30%
  YoY % 9.25% 4.75% 6.54% 3.38% 0.06% 8.12% -
  Horiz. % 136.37% 124.83% 119.16% 111.86% 108.19% 108.12% 100.00%
EPS 29.32 22.92 21.64 16.98 15.46 14.08 19.16 7.34%
  YoY % 27.92% 5.91% 27.44% 9.83% 9.80% -26.51% -
  Horiz. % 153.03% 119.62% 112.94% 88.62% 80.69% 73.49% 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 3.2000 2.9200 2.7200 2.5300 2.3900 2.1900 1.9700 8.41%
  YoY % 9.59% 7.35% 7.51% 5.86% 9.13% 11.17% -
  Horiz. % 162.44% 148.22% 138.07% 128.43% 121.32% 111.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 217.53 199.11 190.01 178.34 172.62 172.49 159.46 5.31%
  YoY % 9.25% 4.79% 6.54% 3.31% 0.08% 8.17% -
  Horiz. % 136.42% 124.87% 119.16% 111.84% 108.25% 108.17% 100.00%
EPS 29.32 22.92 21.63 16.97 15.46 14.08 19.15 7.35%
  YoY % 27.92% 5.96% 27.46% 9.77% 9.80% -26.48% -
  Horiz. % 153.11% 119.69% 112.95% 88.62% 80.73% 73.52% 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 3.2000 2.9200 2.7190 2.5288 2.3905 2.1903 1.9694 8.42%
  YoY % 9.59% 7.39% 7.52% 5.79% 9.14% 11.22% -
  Horiz. % 162.49% 148.27% 138.06% 128.40% 121.38% 111.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.0000 1.8500 1.7500 1.3900 0.7900 0.8000 0.8000 -
P/RPS 0.92 0.93 0.92 0.78 0.46 0.46 0.50 10.69%
  YoY % -1.08% 1.09% 17.95% 69.57% 0.00% -8.00% -
  Horiz. % 184.00% 186.00% 184.00% 156.00% 92.00% 92.00% 100.00%
P/EPS 6.82 8.07 8.09 8.19 5.11 5.68 4.18 8.49%
  YoY % -15.49% -0.25% -1.22% 60.27% -10.04% 35.89% -
  Horiz. % 163.16% 193.06% 193.54% 195.93% 122.25% 135.89% 100.00%
EY 14.66 12.39 12.37 12.22 19.57 17.60 23.95 -7.85%
  YoY % 18.32% 0.16% 1.23% -37.56% 11.19% -26.51% -
  Horiz. % 61.21% 51.73% 51.65% 51.02% 81.71% 73.49% 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 0.63 0.64 0.55 0.33 0.37 0.41 7.41%
  YoY % 0.00% -1.56% 16.36% 66.67% -10.81% -9.76% -
  Horiz. % 153.66% 153.66% 156.10% 134.15% 80.49% 90.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 21/05/12 27/05/11 26/05/10 27/05/09 27/05/08 29/05/07 -
Price 2.0400 1.6900 1.6100 1.2200 0.7000 0.8000 0.7200 -
P/RPS 0.94 0.85 0.85 0.68 0.41 0.46 0.45 13.05%
  YoY % 10.59% 0.00% 25.00% 65.85% -10.87% 2.22% -
  Horiz. % 208.89% 188.89% 188.89% 151.11% 91.11% 102.22% 100.00%
P/EPS 6.96 7.38 7.44 7.18 4.53 5.68 3.76 10.80%
  YoY % -5.69% -0.81% 3.62% 58.50% -20.25% 51.06% -
  Horiz. % 185.11% 196.28% 197.87% 190.96% 120.48% 151.06% 100.00%
EY 14.37 13.56 13.44 13.92 22.09 17.60 26.61 -9.75%
  YoY % 5.97% 0.89% -3.45% -36.99% 25.51% -33.86% -
  Horiz. % 54.00% 50.96% 50.51% 52.31% 83.01% 66.14% 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 0.64 0.58 0.59 0.48 0.29 0.37 0.37 9.55%
  YoY % 10.34% -1.69% 22.92% 65.52% -21.62% 0.00% -
  Horiz. % 172.97% 156.76% 159.46% 129.73% 78.38% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers