Highlights

[UMS] YoY Annualized Quarter Result on 2012-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 21-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -17.19%    YoY -     5.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 74,838 83,088 88,514 81,016 77,314 72,566 70,238 1.06%
  YoY % -9.93% -6.13% 9.25% 4.79% 6.54% 3.31% -
  Horiz. % 106.55% 118.29% 126.02% 115.34% 110.07% 103.31% 100.00%
PBT 6,716 14,702 16,254 13,572 12,288 9,958 9,124 -4.98%
  YoY % -54.32% -9.55% 19.76% 10.45% 23.40% 9.14% -
  Horiz. % 73.61% 161.14% 178.15% 148.75% 134.68% 109.14% 100.00%
Tax -2,302 -3,752 -4,270 -4,180 -3,402 -2,976 -2,806 -3.24%
  YoY % 38.65% 12.13% -2.15% -22.87% -14.31% -6.06% -
  Horiz. % 82.04% 133.71% 152.17% 148.97% 121.24% 106.06% 100.00%
NP 4,414 10,950 11,984 9,392 8,886 6,982 6,318 -5.80%
  YoY % -59.69% -8.63% 27.60% 5.69% 27.27% 10.51% -
  Horiz. % 69.86% 173.31% 189.68% 148.65% 140.65% 110.51% 100.00%
NP to SH 4,376 10,820 11,928 9,324 8,802 6,906 6,292 -5.87%
  YoY % -59.56% -9.29% 27.93% 5.93% 27.45% 9.76% -
  Horiz. % 69.55% 171.96% 189.57% 148.19% 139.89% 109.76% 100.00%
Tax Rate 34.28 % 25.52 % 26.27 % 30.80 % 27.69 % 29.89 % 30.75 % 1.83%
  YoY % 34.33% -2.85% -14.71% 11.23% -7.36% -2.80% -
  Horiz. % 111.48% 82.99% 85.43% 100.16% 90.05% 97.20% 100.00%
Total Cost 70,424 72,138 76,530 71,624 68,428 65,584 63,920 1.63%
  YoY % -2.38% -5.74% 6.85% 4.67% 4.34% 2.60% -
  Horiz. % 110.18% 112.86% 119.73% 112.05% 107.05% 102.60% 100.00%
Net Worth 142,008 134,683 130,208 118,814 110,635 102,898 97,269 6.51%
  YoY % 5.44% 3.44% 9.59% 7.39% 7.52% 5.79% -
  Horiz. % 145.99% 138.46% 133.86% 122.15% 113.74% 105.79% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 142,008 134,683 130,208 118,814 110,635 102,898 97,269 6.51%
  YoY % 5.44% 3.44% 9.59% 7.39% 7.52% 5.79% -
  Horiz. % 145.99% 138.46% 133.86% 122.15% 113.74% 105.79% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,674 40,671 40,698 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.04% 0.01% -0.07% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.94% 99.93% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.90 % 13.18 % 13.54 % 11.59 % 11.49 % 9.62 % 9.00 % -6.79%
  YoY % -55.24% -2.66% 16.82% 0.87% 19.44% 6.89% -
  Horiz. % 65.56% 146.44% 150.44% 128.78% 127.67% 106.89% 100.00%
ROE 3.08 % 8.03 % 9.16 % 7.85 % 7.96 % 6.71 % 6.47 % -11.63%
  YoY % -61.64% -12.34% 16.69% -1.38% 18.63% 3.71% -
  Horiz. % 47.60% 124.11% 141.58% 121.33% 123.03% 103.71% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 183.92 204.20 217.53 199.11 190.08 178.42 172.58 1.07%
  YoY % -9.93% -6.13% 9.25% 4.75% 6.54% 3.38% -
  Horiz. % 106.57% 118.32% 126.05% 115.37% 110.14% 103.38% 100.00%
EPS 10.76 26.60 29.32 22.92 21.64 16.98 15.46 -5.86%
  YoY % -59.55% -9.28% 27.92% 5.91% 27.44% 9.83% -
  Horiz. % 69.60% 172.06% 189.65% 148.25% 139.97% 109.83% 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 3.4900 3.3100 3.2000 2.9200 2.7200 2.5300 2.3900 6.51%
  YoY % 5.44% 3.44% 9.59% 7.35% 7.51% 5.86% -
  Horiz. % 146.03% 138.49% 133.89% 122.18% 113.81% 105.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 183.92 204.20 217.53 199.11 190.01 178.34 172.62 1.06%
  YoY % -9.93% -6.13% 9.25% 4.79% 6.54% 3.31% -
  Horiz. % 106.55% 118.29% 126.02% 115.35% 110.07% 103.31% 100.00%
EPS 10.76 26.60 29.32 22.92 21.63 16.97 15.46 -5.86%
  YoY % -59.55% -9.28% 27.92% 5.96% 27.46% 9.77% -
  Horiz. % 69.60% 172.06% 189.65% 148.25% 139.91% 109.77% 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 3.4900 3.3100 3.2000 2.9200 2.7190 2.5288 2.3905 6.51%
  YoY % 5.44% 3.44% 9.59% 7.39% 7.52% 5.79% -
  Horiz. % 145.99% 138.46% 133.86% 122.15% 113.74% 105.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.8400 2.4000 2.0000 1.8500 1.7500 1.3900 0.7900 -
P/RPS 1.54 1.18 0.92 0.93 0.92 0.78 0.46 22.30%
  YoY % 30.51% 28.26% -1.08% 1.09% 17.95% 69.57% -
  Horiz. % 334.78% 256.52% 200.00% 202.17% 200.00% 169.57% 100.00%
P/EPS 26.41 9.03 6.82 8.07 8.09 8.19 5.11 31.47%
  YoY % 192.47% 32.40% -15.49% -0.25% -1.22% 60.27% -
  Horiz. % 516.83% 176.71% 133.46% 157.93% 158.32% 160.27% 100.00%
EY 3.79 11.08 14.66 12.39 12.37 12.22 19.57 -23.93%
  YoY % -65.79% -24.42% 18.32% 0.16% 1.23% -37.56% -
  Horiz. % 19.37% 56.62% 74.91% 63.31% 63.21% 62.44% 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 0.81 0.73 0.63 0.63 0.64 0.55 0.33 16.14%
  YoY % 10.96% 15.87% 0.00% -1.56% 16.36% 66.67% -
  Horiz. % 245.45% 221.21% 190.91% 190.91% 193.94% 166.67% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 26/05/14 27/05/13 21/05/12 27/05/11 26/05/10 27/05/09 -
Price 2.5300 2.4700 2.0400 1.6900 1.6100 1.2200 0.7000 -
P/RPS 1.38 1.21 0.94 0.85 0.85 0.68 0.41 22.41%
  YoY % 14.05% 28.72% 10.59% 0.00% 25.00% 65.85% -
  Horiz. % 336.59% 295.12% 229.27% 207.32% 207.32% 165.85% 100.00%
P/EPS 23.53 9.29 6.96 7.38 7.44 7.18 4.53 31.58%
  YoY % 153.28% 33.48% -5.69% -0.81% 3.62% 58.50% -
  Horiz. % 519.43% 205.08% 153.64% 162.91% 164.24% 158.50% 100.00%
EY 4.25 10.77 14.37 13.56 13.44 13.92 22.09 -24.01%
  YoY % -60.54% -25.05% 5.97% 0.89% -3.45% -36.99% -
  Horiz. % 19.24% 48.76% 65.05% 61.39% 60.84% 63.01% 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 0.72 0.75 0.64 0.58 0.59 0.48 0.29 16.36%
  YoY % -4.00% 17.19% 10.34% -1.69% 22.92% 65.52% -
  Horiz. % 248.28% 258.62% 220.69% 200.00% 203.45% 165.52% 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