Highlights

[UMS] YoY Cumulative Quarter Result on 2011-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     44.51%    YoY -     27.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 82,928 85,538 81,773 80,903 71,661 68,885 75,543 1.57%
  YoY % -3.05% 4.60% 1.08% 12.90% 4.03% -8.81% -
  Horiz. % 109.78% 113.23% 108.25% 107.10% 94.86% 91.19% 100.00%
PBT 14,899 14,801 17,074 14,752 11,502 9,744 11,273 4.76%
  YoY % 0.66% -13.31% 15.74% 28.26% 18.04% -13.56% -
  Horiz. % 132.17% 131.30% 151.46% 130.86% 102.03% 86.44% 100.00%
Tax -2,954 -4,408 -3,871 -3,555 -2,685 -2,734 -2,639 1.90%
  YoY % 32.99% -13.87% -8.89% -32.40% 1.79% -3.60% -
  Horiz. % 111.94% 167.03% 146.68% 134.71% 101.74% 103.60% 100.00%
NP 11,945 10,393 13,203 11,197 8,817 7,010 8,634 5.56%
  YoY % 14.93% -21.28% 17.92% 26.99% 25.78% -18.81% -
  Horiz. % 138.35% 120.37% 152.92% 129.68% 102.12% 81.19% 100.00%
NP to SH 11,873 10,334 13,152 11,120 8,754 6,982 8,586 5.55%
  YoY % 14.89% -21.43% 18.27% 27.03% 25.38% -18.68% -
  Horiz. % 138.28% 120.36% 153.18% 129.51% 101.96% 81.32% 100.00%
Tax Rate 19.83 % 29.78 % 22.67 % 24.10 % 23.34 % 28.06 % 23.41 % -2.73%
  YoY % -33.41% 31.36% -5.93% 3.26% -16.82% 19.86% -
  Horiz. % 84.71% 127.21% 96.84% 102.95% 99.70% 119.86% 100.00%
Total Cost 70,983 75,145 68,570 69,706 62,844 61,875 66,909 0.99%
  YoY % -5.54% 9.59% -1.63% 10.92% 1.57% -7.52% -
  Horiz. % 106.09% 112.31% 102.48% 104.18% 93.92% 92.48% 100.00%
Net Worth 139,973 128,173 124,511 114,334 106,185 99,694 93,998 6.86%
  YoY % 9.21% 2.94% 8.90% 7.67% 6.51% 6.06% -
  Horiz. % 148.91% 136.36% 132.46% 121.63% 112.97% 106.06% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 40 36 - 4,068 4,068 2,026 2,441 -49.44%
  YoY % 11.11% 0.00% 0.00% 0.01% 100.77% -17.00% -
  Horiz. % 1.67% 1.50% 0.00% 166.65% 166.63% 83.00% 100.00%
Div Payout % 0.34 % 0.35 % - % 36.59 % 46.47 % 29.02 % 28.44 % -52.17%
  YoY % -2.86% 0.00% 0.00% -21.26% 60.13% 2.04% -
  Horiz. % 1.20% 1.23% 0.00% 128.66% 163.40% 102.04% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 139,973 128,173 124,511 114,334 106,185 99,694 93,998 6.86%
  YoY % 9.21% 2.94% 8.90% 7.67% 6.51% 6.06% -
  Horiz. % 148.91% 136.36% 132.46% 121.63% 112.97% 106.06% 100.00%
NOSH 40,690 40,690 40,690 40,688 40,684 40,691 40,691 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.01% -0.02% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 99.98% 100.00% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 14.40 % 12.15 % 16.15 % 13.84 % 12.30 % 10.18 % 11.43 % 3.92%
  YoY % 18.52% -24.77% 16.69% 12.52% 20.83% -10.94% -
  Horiz. % 125.98% 106.30% 141.29% 121.08% 107.61% 89.06% 100.00%
ROE 8.48 % 8.06 % 10.56 % 9.73 % 8.24 % 7.00 % 9.13 % -1.22%
  YoY % 5.21% -23.67% 8.53% 18.08% 17.71% -23.33% -
  Horiz. % 92.88% 88.28% 115.66% 106.57% 90.25% 76.67% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 203.80 210.22 200.97 198.83 176.14 169.29 185.65 1.57%
  YoY % -3.05% 4.60% 1.08% 12.88% 4.05% -8.81% -
  Horiz. % 109.78% 113.23% 108.25% 107.10% 94.88% 91.19% 100.00%
EPS 29.18 25.40 32.32 27.33 21.51 17.16 21.10 5.55%
  YoY % 14.88% -21.41% 18.26% 27.06% 25.35% -18.67% -
  Horiz. % 138.29% 120.38% 153.18% 129.53% 101.94% 81.33% 100.00%
DPS 0.10 0.09 0.00 10.00 10.00 4.98 6.00 -49.44%
  YoY % 11.11% 0.00% 0.00% 0.00% 100.80% -17.00% -
  Horiz. % 1.67% 1.50% 0.00% 166.67% 166.67% 83.00% 100.00%
NAPS 3.4400 3.1500 3.0600 2.8100 2.6100 2.4500 2.3100 6.86%
  YoY % 9.21% 2.94% 8.90% 7.66% 6.53% 6.06% -
  Horiz. % 148.92% 136.36% 132.47% 121.65% 112.99% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 203.80 210.22 200.97 198.83 176.11 169.29 185.65 1.57%
  YoY % -3.05% 4.60% 1.08% 12.90% 4.03% -8.81% -
  Horiz. % 109.78% 113.23% 108.25% 107.10% 94.86% 91.19% 100.00%
EPS 29.18 25.40 32.32 27.33 21.51 17.16 21.10 5.55%
  YoY % 14.88% -21.41% 18.26% 27.06% 25.35% -18.67% -
  Horiz. % 138.29% 120.38% 153.18% 129.53% 101.94% 81.33% 100.00%
DPS 0.10 0.09 0.00 10.00 10.00 4.98 6.00 -49.44%
  YoY % 11.11% 0.00% 0.00% 0.00% 100.80% -17.00% -
  Horiz. % 1.67% 1.50% 0.00% 166.67% 166.67% 83.00% 100.00%
NAPS 3.4400 3.1500 3.0600 2.8099 2.6096 2.4501 2.3101 6.86%
  YoY % 9.21% 2.94% 8.90% 7.68% 6.51% 6.06% -
  Horiz. % 148.91% 136.36% 132.46% 121.64% 112.96% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.0000 2.5900 1.8600 1.5800 1.3300 1.1300 0.8800 -
P/RPS 1.47 1.23 0.93 0.79 0.76 0.67 0.47 20.92%
  YoY % 19.51% 32.26% 17.72% 3.95% 13.43% 42.55% -
  Horiz. % 312.77% 261.70% 197.87% 168.09% 161.70% 142.55% 100.00%
P/EPS 10.28 10.20 5.75 5.78 6.18 6.59 4.17 16.22%
  YoY % 0.78% 77.39% -0.52% -6.47% -6.22% 58.03% -
  Horiz. % 246.52% 244.60% 137.89% 138.61% 148.20% 158.03% 100.00%
EY 9.73 9.81 17.38 17.30 16.18 15.18 23.98 -13.95%
  YoY % -0.82% -43.56% 0.46% 6.92% 6.59% -36.70% -
  Horiz. % 40.58% 40.91% 72.48% 72.14% 67.47% 63.30% 100.00%
DY 0.03 0.03 0.00 6.33 7.52 4.41 6.82 -59.50%
  YoY % 0.00% 0.00% 0.00% -15.82% 70.52% -35.34% -
  Horiz. % 0.44% 0.44% 0.00% 92.82% 110.26% 64.66% 100.00%
P/NAPS 0.87 0.82 0.61 0.56 0.51 0.46 0.38 14.80%
  YoY % 6.10% 34.43% 8.93% 9.80% 10.87% 21.05% -
  Horiz. % 228.95% 215.79% 160.53% 147.37% 134.21% 121.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 27/11/13 26/11/12 24/11/11 25/11/10 25/11/09 26/11/08 -
Price 2.9000 2.6800 1.9000 1.8000 1.3800 1.1100 0.6000 -
P/RPS 1.42 1.27 0.95 0.91 0.78 0.66 0.32 28.18%
  YoY % 11.81% 33.68% 4.40% 16.67% 18.18% 106.25% -
  Horiz. % 443.75% 396.88% 296.88% 284.38% 243.75% 206.25% 100.00%
P/EPS 9.94 10.55 5.88 6.59 6.41 6.47 2.84 23.21%
  YoY % -5.78% 79.42% -10.77% 2.81% -0.93% 127.82% -
  Horiz. % 350.00% 371.48% 207.04% 232.04% 225.70% 227.82% 100.00%
EY 10.06 9.48 17.01 15.18 15.59 15.46 35.17 -18.82%
  YoY % 6.12% -44.27% 12.06% -2.63% 0.84% -56.04% -
  Horiz. % 28.60% 26.95% 48.37% 43.16% 44.33% 43.96% 100.00%
DY 0.03 0.03 0.00 5.56 7.25 4.49 10.00 -62.01%
  YoY % 0.00% 0.00% 0.00% -23.31% 61.47% -55.10% -
  Horiz. % 0.30% 0.30% 0.00% 55.60% 72.50% 44.90% 100.00%
P/NAPS 0.84 0.85 0.62 0.64 0.53 0.45 0.26 21.58%
  YoY % -1.18% 37.10% -3.12% 20.75% 17.78% 73.08% -
  Horiz. % 323.08% 326.92% 238.46% 246.15% 203.85% 173.08% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS