Highlights

[UMS] YoY Cumulative Quarter Result on 2011-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     74.85%    YoY -     42.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 63,077 65,850 61,824 60,891 54,791 53,836 54,588 2.44%
  YoY % -4.21% 6.51% 1.53% 11.13% 1.77% -1.38% -
  Horiz. % 115.55% 120.63% 113.26% 111.55% 100.37% 98.62% 100.00%
PBT 12,403 11,874 10,120 10,366 7,793 7,001 7,624 8.44%
  YoY % 4.46% 17.33% -2.37% 33.02% 11.31% -8.17% -
  Horiz. % 162.68% 155.75% 132.74% 135.97% 102.22% 91.83% 100.00%
Tax -2,828 -3,084 -2,878 -2,599 -2,349 -2,233 -2,555 1.71%
  YoY % 8.30% -7.16% -10.73% -10.64% -5.19% 12.60% -
  Horiz. % 110.68% 120.70% 112.64% 101.72% 91.94% 87.40% 100.00%
NP 9,575 8,790 7,242 7,767 5,444 4,768 5,069 11.18%
  YoY % 8.93% 21.38% -6.76% 42.67% 14.18% -5.94% -
  Horiz. % 188.89% 173.41% 142.87% 153.23% 107.40% 94.06% 100.00%
NP to SH 9,490 8,736 7,199 7,695 5,389 4,741 5,030 11.15%
  YoY % 8.63% 21.35% -6.45% 42.79% 13.67% -5.75% -
  Horiz. % 188.67% 173.68% 143.12% 152.98% 107.14% 94.25% 100.00%
Tax Rate 22.80 % 25.97 % 28.44 % 25.07 % 30.14 % 31.90 % 33.51 % -6.21%
  YoY % -12.21% -8.68% 13.44% -16.82% -5.52% -4.80% -
  Horiz. % 68.04% 77.50% 84.87% 74.81% 89.94% 95.20% 100.00%
Total Cost 53,502 57,060 54,582 53,124 49,347 49,068 49,519 1.30%
  YoY % -6.24% 4.54% 2.74% 7.65% 0.57% -0.91% -
  Horiz. % 108.04% 115.23% 110.22% 107.28% 99.65% 99.09% 100.00%
Net Worth 138,752 129,801 118,001 111,091 102,977 97,261 89,937 7.49%
  YoY % 6.90% 10.00% 6.22% 7.88% 5.88% 8.14% -
  Horiz. % 154.28% 144.32% 131.20% 123.52% 114.50% 108.14% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 40 20 20 - -
  YoY % 0.00% 0.00% 0.00% 99.95% 0.02% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 199.99% 100.02% 100.00% -
Div Payout % - % - % - % 0.53 % 0.38 % 0.43 % - % -
  YoY % 0.00% 0.00% 0.00% 39.47% -11.63% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 123.26% 88.37% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 138,752 129,801 118,001 111,091 102,977 97,261 89,937 7.49%
  YoY % 6.90% 10.00% 6.22% 7.88% 5.88% 8.14% -
  Horiz. % 154.28% 144.32% 131.20% 123.52% 114.50% 108.14% 100.00%
NOSH 40,690 40,690 40,690 40,692 40,702 40,695 40,695 -0.00%
  YoY % 0.00% 0.00% -0.01% -0.02% 0.02% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.02% 100.00% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.18 % 13.35 % 11.71 % 12.76 % 9.94 % 8.86 % 9.29 % 8.52%
  YoY % 13.71% 14.01% -8.23% 28.37% 12.19% -4.63% -
  Horiz. % 163.40% 143.70% 126.05% 137.35% 107.00% 95.37% 100.00%
ROE 6.84 % 6.73 % 6.10 % 6.93 % 5.23 % 4.87 % 5.59 % 3.42%
  YoY % 1.63% 10.33% -11.98% 32.50% 7.39% -12.88% -
  Horiz. % 122.36% 120.39% 109.12% 123.97% 93.56% 87.12% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 155.02 161.83 151.94 149.64 134.61 132.29 134.14 2.44%
  YoY % -4.21% 6.51% 1.54% 11.17% 1.75% -1.38% -
  Horiz. % 115.57% 120.64% 113.27% 111.56% 100.35% 98.62% 100.00%
EPS 23.32 21.47 18.00 18.91 13.24 11.65 12.36 11.16%
  YoY % 8.62% 19.28% -4.81% 42.82% 13.65% -5.74% -
  Horiz. % 188.67% 173.71% 145.63% 152.99% 107.12% 94.26% 100.00%
DPS 0.00 0.00 0.00 0.10 0.05 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.4100 3.1900 2.9000 2.7300 2.5300 2.3900 2.2100 7.49%
  YoY % 6.90% 10.00% 6.23% 7.91% 5.86% 8.14% -
  Horiz. % 154.30% 144.34% 131.22% 123.53% 114.48% 108.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 155.02 161.83 151.94 149.65 134.65 132.31 134.16 2.44%
  YoY % -4.21% 6.51% 1.53% 11.14% 1.77% -1.38% -
  Horiz. % 115.55% 120.62% 113.25% 111.55% 100.37% 98.62% 100.00%
EPS 23.32 21.47 18.00 18.91 13.24 11.65 12.36 11.16%
  YoY % 8.62% 19.28% -4.81% 42.82% 13.65% -5.74% -
  Horiz. % 188.67% 173.71% 145.63% 152.99% 107.12% 94.26% 100.00%
DPS 0.00 0.00 0.00 0.10 0.05 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.4100 3.1900 2.9000 2.7302 2.5308 2.3903 2.2103 7.49%
  YoY % 6.90% 10.00% 6.22% 7.88% 5.88% 8.14% -
  Horiz. % 154.28% 144.32% 131.20% 123.52% 114.50% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.5700 2.1700 1.8800 1.6800 1.1900 0.7500 0.7400 -
P/RPS 1.66 1.34 1.24 1.12 0.88 0.57 0.55 20.20%
  YoY % 23.88% 8.06% 10.71% 27.27% 54.39% 3.64% -
  Horiz. % 301.82% 243.64% 225.45% 203.64% 160.00% 103.64% 100.00%
P/EPS 11.02 10.11 10.63 8.88 8.99 6.44 5.99 10.69%
  YoY % 9.00% -4.89% 19.71% -1.22% 39.60% 7.51% -
  Horiz. % 183.97% 168.78% 177.46% 148.25% 150.08% 107.51% 100.00%
EY 9.07 9.89 9.41 11.26 11.13 15.53 16.70 -9.67%
  YoY % -8.29% 5.10% -16.43% 1.17% -28.33% -7.01% -
  Horiz. % 54.31% 59.22% 56.35% 67.43% 66.65% 92.99% 100.00%
DY 0.00 0.00 0.00 0.06 0.04 0.07 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% -42.86% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 85.71% 57.14% 100.00% -
P/NAPS 0.75 0.68 0.65 0.62 0.47 0.31 0.33 14.66%
  YoY % 10.29% 4.62% 4.84% 31.91% 51.61% -6.06% -
  Horiz. % 227.27% 206.06% 196.97% 187.88% 142.42% 93.94% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 27/08/08 -
Price 3.0000 2.4800 2.0300 1.6300 1.3000 1.0600 0.8000 -
P/RPS 1.94 1.53 1.34 1.09 0.97 0.80 0.60 21.59%
  YoY % 26.80% 14.18% 22.94% 12.37% 21.25% 33.33% -
  Horiz. % 323.33% 255.00% 223.33% 181.67% 161.67% 133.33% 100.00%
P/EPS 12.86 11.55 11.47 8.62 9.82 9.10 6.47 12.12%
  YoY % 11.34% 0.70% 33.06% -12.22% 7.91% 40.65% -
  Horiz. % 198.76% 178.52% 177.28% 133.23% 151.78% 140.65% 100.00%
EY 7.77 8.66 8.72 11.60 10.18 10.99 15.45 -10.82%
  YoY % -10.28% -0.69% -24.83% 13.95% -7.37% -28.87% -
  Horiz. % 50.29% 56.05% 56.44% 75.08% 65.89% 71.13% 100.00%
DY 0.00 0.00 0.00 0.06 0.04 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% -20.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 120.00% 80.00% 100.00% -
P/NAPS 0.88 0.78 0.70 0.60 0.51 0.44 0.36 16.06%
  YoY % 12.82% 11.43% 16.67% 17.65% 15.91% 22.22% -
  Horiz. % 244.44% 216.67% 194.44% 166.67% 141.67% 122.22% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers