Highlights

[UMS] YoY Cumulative Quarter Result on 2009-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend QoQ -     47.27%    YoY -     -18.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 81,773 80,903 71,661 68,885 75,543 67,926 63,833 4.21%
  YoY % 1.08% 12.90% 4.03% -8.81% 11.21% 6.41% -
  Horiz. % 128.10% 126.74% 112.26% 107.91% 118.34% 106.41% 100.00%
PBT 17,074 14,752 11,502 9,744 11,273 10,531 7,721 14.13%
  YoY % 15.74% 28.26% 18.04% -13.56% 7.05% 36.39% -
  Horiz. % 221.14% 191.06% 148.97% 126.20% 146.00% 136.39% 100.00%
Tax -3,871 -3,555 -2,685 -2,734 -2,639 -2,773 -3,427 2.05%
  YoY % -8.89% -32.40% 1.79% -3.60% 4.83% 19.08% -
  Horiz. % 112.96% 103.74% 78.35% 79.78% 77.01% 80.92% 100.00%
NP 13,203 11,197 8,817 7,010 8,634 7,758 4,294 20.57%
  YoY % 17.92% 26.99% 25.78% -18.81% 11.29% 80.67% -
  Horiz. % 307.48% 260.76% 205.33% 163.25% 201.07% 180.67% 100.00%
NP to SH 13,152 11,120 8,754 6,982 8,586 7,693 4,248 20.71%
  YoY % 18.27% 27.03% 25.38% -18.68% 11.61% 81.10% -
  Horiz. % 309.60% 261.77% 206.07% 164.36% 202.12% 181.10% 100.00%
Tax Rate 22.67 % 24.10 % 23.34 % 28.06 % 23.41 % 26.33 % 44.39 % -10.59%
  YoY % -5.93% 3.26% -16.82% 19.86% -11.09% -40.68% -
  Horiz. % 51.07% 54.29% 52.58% 63.21% 52.74% 59.32% 100.00%
Total Cost 68,570 69,706 62,844 61,875 66,909 60,168 59,539 2.38%
  YoY % -1.63% 10.92% 1.57% -7.52% 11.20% 1.06% -
  Horiz. % 115.17% 117.08% 105.55% 103.92% 112.38% 101.06% 100.00%
Net Worth 124,511 114,334 106,185 99,694 93,998 86,246 76,138 8.53%
  YoY % 8.90% 7.67% 6.51% 6.06% 8.99% 13.28% -
  Horiz. % 163.53% 150.17% 139.46% 130.94% 123.46% 113.28% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 4,068 4,068 2,026 2,441 2,034 2,035 -
  YoY % 0.00% 0.01% 100.77% -17.00% 20.03% -0.08% -
  Horiz. % 0.00% 199.87% 199.84% 99.54% 119.93% 99.92% 100.00%
Div Payout % - % 36.59 % 46.47 % 29.02 % 28.44 % 26.44 % 47.92 % -
  YoY % 0.00% -21.26% 60.13% 2.04% 7.56% -44.82% -
  Horiz. % 0.00% 76.36% 96.97% 60.56% 59.35% 55.18% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,511 114,334 106,185 99,694 93,998 86,246 76,138 8.53%
  YoY % 8.90% 7.67% 6.51% 6.06% 8.99% 13.28% -
  Horiz. % 163.53% 150.17% 139.46% 130.94% 123.46% 113.28% 100.00%
NOSH 40,690 40,688 40,684 40,691 40,691 40,682 40,715 -0.01%
  YoY % 0.00% 0.01% -0.02% -0.00% 0.02% -0.08% -
  Horiz. % 99.94% 99.93% 99.92% 99.94% 99.94% 99.92% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.15 % 13.84 % 12.30 % 10.18 % 11.43 % 11.42 % 6.73 % 15.69%
  YoY % 16.69% 12.52% 20.83% -10.94% 0.09% 69.69% -
  Horiz. % 239.97% 205.65% 182.76% 151.26% 169.84% 169.69% 100.00%
ROE 10.56 % 9.73 % 8.24 % 7.00 % 9.13 % 8.92 % 5.58 % 11.21%
  YoY % 8.53% 18.08% 17.71% -23.33% 2.35% 59.86% -
  Horiz. % 189.25% 174.37% 147.67% 125.45% 163.62% 159.86% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 200.97 198.83 176.14 169.29 185.65 166.97 156.78 4.22%
  YoY % 1.08% 12.88% 4.05% -8.81% 11.19% 6.50% -
  Horiz. % 128.19% 126.82% 112.35% 107.98% 118.41% 106.50% 100.00%
EPS 32.32 27.33 21.51 17.16 21.10 18.91 10.44 20.70%
  YoY % 18.26% 27.06% 25.35% -18.67% 11.58% 81.13% -
  Horiz. % 309.58% 261.78% 206.03% 164.37% 202.11% 181.13% 100.00%
DPS 0.00 10.00 10.00 4.98 6.00 5.00 5.00 -
  YoY % 0.00% 0.00% 100.80% -17.00% 20.00% 0.00% -
  Horiz. % 0.00% 200.00% 200.00% 99.60% 120.00% 100.00% 100.00%
NAPS 3.0600 2.8100 2.6100 2.4500 2.3100 2.1200 1.8700 8.55%
  YoY % 8.90% 7.66% 6.53% 6.06% 8.96% 13.37% -
  Horiz. % 163.64% 150.27% 139.57% 131.02% 123.53% 113.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 200.97 198.83 176.11 169.29 185.65 166.94 156.88 4.21%
  YoY % 1.08% 12.90% 4.03% -8.81% 11.21% 6.41% -
  Horiz. % 128.10% 126.74% 112.26% 107.91% 118.34% 106.41% 100.00%
EPS 32.32 27.33 21.51 17.16 21.10 18.91 10.44 20.70%
  YoY % 18.26% 27.06% 25.35% -18.67% 11.58% 81.13% -
  Horiz. % 309.58% 261.78% 206.03% 164.37% 202.11% 181.13% 100.00%
DPS 0.00 10.00 10.00 4.98 6.00 5.00 5.00 -
  YoY % 0.00% 0.00% 100.80% -17.00% 20.00% 0.00% -
  Horiz. % 0.00% 200.00% 200.00% 99.60% 120.00% 100.00% 100.00%
NAPS 3.0600 2.8099 2.6096 2.4501 2.3101 2.1196 1.8712 8.53%
  YoY % 8.90% 7.68% 6.51% 6.06% 8.99% 13.27% -
  Horiz. % 163.53% 150.17% 139.46% 130.94% 123.46% 113.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.8600 1.5800 1.3300 1.1300 0.8800 0.8400 0.7200 -
P/RPS 0.93 0.79 0.76 0.67 0.47 0.50 0.46 12.44%
  YoY % 17.72% 3.95% 13.43% 42.55% -6.00% 8.70% -
  Horiz. % 202.17% 171.74% 165.22% 145.65% 102.17% 108.70% 100.00%
P/EPS 5.75 5.78 6.18 6.59 4.17 4.44 6.90 -2.99%
  YoY % -0.52% -6.47% -6.22% 58.03% -6.08% -35.65% -
  Horiz. % 83.33% 83.77% 89.57% 95.51% 60.43% 64.35% 100.00%
EY 17.38 17.30 16.18 15.18 23.98 22.51 14.49 3.07%
  YoY % 0.46% 6.92% 6.59% -36.70% 6.53% 55.35% -
  Horiz. % 119.94% 119.39% 111.66% 104.76% 165.49% 155.35% 100.00%
DY 0.00 6.33 7.52 4.41 6.82 5.95 6.94 -
  YoY % 0.00% -15.82% 70.52% -35.34% 14.62% -14.27% -
  Horiz. % 0.00% 91.21% 108.36% 63.54% 98.27% 85.73% 100.00%
P/NAPS 0.61 0.56 0.51 0.46 0.38 0.40 0.39 7.73%
  YoY % 8.93% 9.80% 10.87% 21.05% -5.00% 2.56% -
  Horiz. % 156.41% 143.59% 130.77% 117.95% 97.44% 102.56% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 25/11/09 26/11/08 29/11/07 30/11/06 -
Price 1.9000 1.8000 1.3800 1.1100 0.6000 0.8100 0.7500 -
P/RPS 0.95 0.91 0.78 0.66 0.32 0.49 0.48 12.04%
  YoY % 4.40% 16.67% 18.18% 106.25% -34.69% 2.08% -
  Horiz. % 197.92% 189.58% 162.50% 137.50% 66.67% 102.08% 100.00%
P/EPS 5.88 6.59 6.41 6.47 2.84 4.28 7.19 -3.29%
  YoY % -10.77% 2.81% -0.93% 127.82% -33.64% -40.47% -
  Horiz. % 81.78% 91.66% 89.15% 89.99% 39.50% 59.53% 100.00%
EY 17.01 15.18 15.59 15.46 35.17 23.35 13.91 3.41%
  YoY % 12.06% -2.63% 0.84% -56.04% 50.62% 67.86% -
  Horiz. % 122.29% 109.13% 112.08% 111.14% 252.84% 167.86% 100.00%
DY 0.00 5.56 7.25 4.49 10.00 6.17 6.67 -
  YoY % 0.00% -23.31% 61.47% -55.10% 62.07% -7.50% -
  Horiz. % 0.00% 83.36% 108.70% 67.32% 149.93% 92.50% 100.00%
P/NAPS 0.62 0.64 0.53 0.45 0.26 0.38 0.40 7.57%
  YoY % -3.12% 20.75% 17.78% 73.08% -31.58% -5.00% -
  Horiz. % 155.00% 160.00% 132.50% 112.50% 65.00% 95.00% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers