Highlights

[UMS] YoY Cumulative Quarter Result on 2012-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     54.42%    YoY -     -6.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 56,906 63,077 65,850 61,824 60,891 54,791 53,836 0.93%
  YoY % -9.78% -4.21% 6.51% 1.53% 11.13% 1.77% -
  Horiz. % 105.70% 117.17% 122.32% 114.84% 113.10% 101.77% 100.00%
PBT 15,370 12,403 11,874 10,120 10,366 7,793 7,001 14.00%
  YoY % 23.92% 4.46% 17.33% -2.37% 33.02% 11.31% -
  Horiz. % 219.54% 177.16% 169.60% 144.55% 148.06% 111.31% 100.00%
Tax -2,189 -2,828 -3,084 -2,878 -2,599 -2,349 -2,233 -0.33%
  YoY % 22.60% 8.30% -7.16% -10.73% -10.64% -5.19% -
  Horiz. % 98.03% 126.65% 138.11% 128.88% 116.39% 105.19% 100.00%
NP 13,181 9,575 8,790 7,242 7,767 5,444 4,768 18.46%
  YoY % 37.66% 8.93% 21.38% -6.76% 42.67% 14.18% -
  Horiz. % 276.45% 200.82% 184.35% 151.89% 162.90% 114.18% 100.00%
NP to SH 13,150 9,490 8,736 7,199 7,695 5,389 4,741 18.52%
  YoY % 38.57% 8.63% 21.35% -6.45% 42.79% 13.67% -
  Horiz. % 277.37% 200.17% 184.26% 151.85% 162.31% 113.67% 100.00%
Tax Rate 14.24 % 22.80 % 25.97 % 28.44 % 25.07 % 30.14 % 31.90 % -12.57%
  YoY % -37.54% -12.21% -8.68% 13.44% -16.82% -5.52% -
  Horiz. % 44.64% 71.47% 81.41% 89.15% 78.59% 94.48% 100.00%
Total Cost 43,725 53,502 57,060 54,582 53,124 49,347 49,068 -1.90%
  YoY % -18.27% -6.24% 4.54% 2.74% 7.65% 0.57% -
  Horiz. % 89.11% 109.04% 116.29% 111.24% 108.27% 100.57% 100.00%
Net Worth 150,146 138,752 129,801 118,001 111,091 102,977 97,261 7.50%
  YoY % 8.21% 6.90% 10.00% 6.22% 7.88% 5.88% -
  Horiz. % 154.37% 142.66% 133.46% 121.32% 114.22% 105.88% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 40 20 20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 99.95% 0.02% -
  Horiz. % 0.00% 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% 0.00% 39.47% -11.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 123.26% 88.37% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 150,146 138,752 129,801 118,001 111,091 102,977 97,261 7.50%
  YoY % 8.21% 6.90% 10.00% 6.22% 7.88% 5.88% -
  Horiz. % 154.37% 142.66% 133.46% 121.32% 114.22% 105.88% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,692 40,702 40,695 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.01% -0.02% 0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.02% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.16 % 15.18 % 13.35 % 11.71 % 12.76 % 9.94 % 8.86 % 17.36%
  YoY % 52.57% 13.71% 14.01% -8.23% 28.37% 12.19% -
  Horiz. % 261.40% 171.33% 150.68% 132.17% 144.02% 112.19% 100.00%
ROE 8.76 % 6.84 % 6.73 % 6.10 % 6.93 % 5.23 % 4.87 % 10.27%
  YoY % 28.07% 1.63% 10.33% -11.98% 32.50% 7.39% -
  Horiz. % 179.88% 140.45% 138.19% 125.26% 142.30% 107.39% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 139.85 155.02 161.83 151.94 149.64 134.61 132.29 0.93%
  YoY % -9.79% -4.21% 6.51% 1.54% 11.17% 1.75% -
  Horiz. % 105.71% 117.18% 122.33% 114.85% 113.12% 101.75% 100.00%
EPS 32.32 23.32 21.47 18.00 18.91 13.24 11.65 18.53%
  YoY % 38.59% 8.62% 19.28% -4.81% 42.82% 13.65% -
  Horiz. % 277.42% 200.17% 184.29% 154.51% 162.32% 113.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.10 0.05 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 3.6900 3.4100 3.1900 2.9000 2.7300 2.5300 2.3900 7.50%
  YoY % 8.21% 6.90% 10.00% 6.23% 7.91% 5.86% -
  Horiz. % 154.39% 142.68% 133.47% 121.34% 114.23% 105.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 139.85 155.02 161.83 151.94 149.65 134.65 132.31 0.93%
  YoY % -9.79% -4.21% 6.51% 1.53% 11.14% 1.77% -
  Horiz. % 105.70% 117.16% 122.31% 114.84% 113.11% 101.77% 100.00%
EPS 32.32 23.32 21.47 18.00 18.91 13.24 11.65 18.53%
  YoY % 38.59% 8.62% 19.28% -4.81% 42.82% 13.65% -
  Horiz. % 277.42% 200.17% 184.29% 154.51% 162.32% 113.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.10 0.05 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 3.6900 3.4100 3.1900 2.9000 2.7302 2.5308 2.3903 7.50%
  YoY % 8.21% 6.90% 10.00% 6.22% 7.88% 5.88% -
  Horiz. % 154.37% 142.66% 133.46% 121.32% 114.22% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.5800 2.5700 2.1700 1.8800 1.6800 1.1900 0.7500 -
P/RPS 1.84 1.66 1.34 1.24 1.12 0.88 0.57 21.56%
  YoY % 10.84% 23.88% 8.06% 10.71% 27.27% 54.39% -
  Horiz. % 322.81% 291.23% 235.09% 217.54% 196.49% 154.39% 100.00%
P/EPS 7.98 11.02 10.11 10.63 8.88 8.99 6.44 3.64%
  YoY % -27.59% 9.00% -4.89% 19.71% -1.22% 39.60% -
  Horiz. % 123.91% 171.12% 156.99% 165.06% 137.89% 139.60% 100.00%
EY 12.53 9.07 9.89 9.41 11.26 11.13 15.53 -3.51%
  YoY % 38.15% -8.29% 5.10% -16.43% 1.17% -28.33% -
  Horiz. % 80.68% 58.40% 63.68% 60.59% 72.50% 71.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.06 0.04 0.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% -42.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.71% 57.14% 100.00%
P/NAPS 0.70 0.75 0.68 0.65 0.62 0.47 0.31 14.53%
  YoY % -6.67% 10.29% 4.62% 4.84% 31.91% 51.61% -
  Horiz. % 225.81% 241.94% 219.35% 209.68% 200.00% 151.61% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 -
Price 2.7000 3.0000 2.4800 2.0300 1.6300 1.3000 1.0600 -
P/RPS 1.93 1.94 1.53 1.34 1.09 0.97 0.80 15.80%
  YoY % -0.52% 26.80% 14.18% 22.94% 12.37% 21.25% -
  Horiz. % 241.25% 242.50% 191.25% 167.50% 136.25% 121.25% 100.00%
P/EPS 8.35 12.86 11.55 11.47 8.62 9.82 9.10 -1.42%
  YoY % -35.07% 11.34% 0.70% 33.06% -12.22% 7.91% -
  Horiz. % 91.76% 141.32% 126.92% 126.04% 94.73% 107.91% 100.00%
EY 11.97 7.77 8.66 8.72 11.60 10.18 10.99 1.43%
  YoY % 54.05% -10.28% -0.69% -24.83% 13.95% -7.37% -
  Horiz. % 108.92% 70.70% 78.80% 79.34% 105.55% 92.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.06 0.04 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 120.00% 80.00% 100.00%
P/NAPS 0.73 0.88 0.78 0.70 0.60 0.51 0.44 8.80%
  YoY % -17.05% 12.82% 11.43% 16.67% 17.65% 15.91% -
  Horiz. % 165.91% 200.00% 177.27% 159.09% 136.36% 115.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

169  921  546  878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.35-0.03 
 MTRONIC 0.10+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS