Highlights

[UMS] YoY Cumulative Quarter Result on 2012-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     82.69%    YoY -     18.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 74,961 82,928 85,538 81,773 80,903 71,661 68,885 1.42%
  YoY % -9.61% -3.05% 4.60% 1.08% 12.90% 4.03% -
  Horiz. % 108.82% 120.39% 124.18% 118.71% 117.45% 104.03% 100.00%
PBT 18,087 14,899 14,801 17,074 14,752 11,502 9,744 10.85%
  YoY % 21.40% 0.66% -13.31% 15.74% 28.26% 18.04% -
  Horiz. % 185.62% 152.90% 151.90% 175.23% 151.40% 118.04% 100.00%
Tax -2,044 -2,954 -4,408 -3,871 -3,555 -2,685 -2,734 -4.73%
  YoY % 30.81% 32.99% -13.87% -8.89% -32.40% 1.79% -
  Horiz. % 74.76% 108.05% 161.23% 141.59% 130.03% 98.21% 100.00%
NP 16,043 11,945 10,393 13,203 11,197 8,817 7,010 14.79%
  YoY % 34.31% 14.93% -21.28% 17.92% 26.99% 25.78% -
  Horiz. % 228.86% 170.40% 148.26% 188.35% 159.73% 125.78% 100.00%
NP to SH 16,000 11,873 10,334 13,152 11,120 8,754 6,982 14.81%
  YoY % 34.76% 14.89% -21.43% 18.27% 27.03% 25.38% -
  Horiz. % 229.16% 170.05% 148.01% 188.37% 159.27% 125.38% 100.00%
Tax Rate 11.30 % 19.83 % 29.78 % 22.67 % 24.10 % 23.34 % 28.06 % -14.06%
  YoY % -43.02% -33.41% 31.36% -5.93% 3.26% -16.82% -
  Horiz. % 40.27% 70.67% 106.13% 80.79% 85.89% 83.18% 100.00%
Total Cost 58,918 70,983 75,145 68,570 69,706 62,844 61,875 -0.81%
  YoY % -17.00% -5.54% 9.59% -1.63% 10.92% 1.57% -
  Horiz. % 95.22% 114.72% 121.45% 110.82% 112.66% 101.57% 100.00%
Net Worth 154,215 139,973 128,173 124,511 114,334 106,185 99,694 7.54%
  YoY % 10.17% 9.21% 2.94% 8.90% 7.67% 6.51% -
  Horiz. % 154.69% 140.40% 128.57% 124.89% 114.69% 106.51% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 40 40 36 - 4,068 4,068 2,026 -47.85%
  YoY % 0.00% 11.11% 0.00% 0.00% 0.01% 100.77% -
  Horiz. % 2.01% 2.01% 1.81% 0.00% 200.79% 200.77% 100.00%
Div Payout % 0.25 % 0.34 % 0.35 % - % 36.59 % 46.47 % 29.02 % -54.71%
  YoY % -26.47% -2.86% 0.00% 0.00% -21.26% 60.13% -
  Horiz. % 0.86% 1.17% 1.21% 0.00% 126.09% 160.13% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 154,215 139,973 128,173 124,511 114,334 106,185 99,694 7.54%
  YoY % 10.17% 9.21% 2.94% 8.90% 7.67% 6.51% -
  Horiz. % 154.69% 140.40% 128.57% 124.89% 114.69% 106.51% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,688 40,684 40,691 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% -0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.99% 99.98% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.40 % 14.40 % 12.15 % 16.15 % 13.84 % 12.30 % 10.18 % 13.18%
  YoY % 48.61% 18.52% -24.77% 16.69% 12.52% 20.83% -
  Horiz. % 210.22% 141.45% 119.35% 158.64% 135.95% 120.83% 100.00%
ROE 10.38 % 8.48 % 8.06 % 10.56 % 9.73 % 8.24 % 7.00 % 6.78%
  YoY % 22.41% 5.21% -23.67% 8.53% 18.08% 17.71% -
  Horiz. % 148.29% 121.14% 115.14% 150.86% 139.00% 117.71% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 184.22 203.80 210.22 200.97 198.83 176.14 169.29 1.42%
  YoY % -9.61% -3.05% 4.60% 1.08% 12.88% 4.05% -
  Horiz. % 108.82% 120.39% 124.18% 118.71% 117.45% 104.05% 100.00%
EPS 39.32 29.18 25.40 32.32 27.33 21.51 17.16 14.81%
  YoY % 34.75% 14.88% -21.41% 18.26% 27.06% 25.35% -
  Horiz. % 229.14% 170.05% 148.02% 188.34% 159.27% 125.35% 100.00%
DPS 0.10 0.10 0.09 0.00 10.00 10.00 4.98 -47.85%
  YoY % 0.00% 11.11% 0.00% 0.00% 0.00% 100.80% -
  Horiz. % 2.01% 2.01% 1.81% 0.00% 200.80% 200.80% 100.00%
NAPS 3.7900 3.4400 3.1500 3.0600 2.8100 2.6100 2.4500 7.54%
  YoY % 10.17% 9.21% 2.94% 8.90% 7.66% 6.53% -
  Horiz. % 154.69% 140.41% 128.57% 124.90% 114.69% 106.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 184.22 203.80 210.22 200.97 198.83 176.11 169.29 1.42%
  YoY % -9.61% -3.05% 4.60% 1.08% 12.90% 4.03% -
  Horiz. % 108.82% 120.39% 124.18% 118.71% 117.45% 104.03% 100.00%
EPS 39.32 29.18 25.40 32.32 27.33 21.51 17.16 14.81%
  YoY % 34.75% 14.88% -21.41% 18.26% 27.06% 25.35% -
  Horiz. % 229.14% 170.05% 148.02% 188.34% 159.27% 125.35% 100.00%
DPS 0.10 0.10 0.09 0.00 10.00 10.00 4.98 -47.85%
  YoY % 0.00% 11.11% 0.00% 0.00% 0.00% 100.80% -
  Horiz. % 2.01% 2.01% 1.81% 0.00% 200.80% 200.80% 100.00%
NAPS 3.7900 3.4400 3.1500 3.0600 2.8099 2.6096 2.4501 7.54%
  YoY % 10.17% 9.21% 2.94% 8.90% 7.68% 6.51% -
  Horiz. % 154.69% 140.40% 128.57% 124.89% 114.69% 106.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.6000 3.0000 2.5900 1.8600 1.5800 1.3300 1.1300 -
P/RPS 1.41 1.47 1.23 0.93 0.79 0.76 0.67 13.20%
  YoY % -4.08% 19.51% 32.26% 17.72% 3.95% 13.43% -
  Horiz. % 210.45% 219.40% 183.58% 138.81% 117.91% 113.43% 100.00%
P/EPS 6.61 10.28 10.20 5.75 5.78 6.18 6.59 0.05%
  YoY % -35.70% 0.78% 77.39% -0.52% -6.47% -6.22% -
  Horiz. % 100.30% 155.99% 154.78% 87.25% 87.71% 93.78% 100.00%
EY 15.12 9.73 9.81 17.38 17.30 16.18 15.18 -0.07%
  YoY % 55.40% -0.82% -43.56% 0.46% 6.92% 6.59% -
  Horiz. % 99.60% 64.10% 64.62% 114.49% 113.97% 106.59% 100.00%
DY 0.04 0.03 0.03 0.00 6.33 7.52 4.41 -54.32%
  YoY % 33.33% 0.00% 0.00% 0.00% -15.82% 70.52% -
  Horiz. % 0.91% 0.68% 0.68% 0.00% 143.54% 170.52% 100.00%
P/NAPS 0.69 0.87 0.82 0.61 0.56 0.51 0.46 6.99%
  YoY % -20.69% 6.10% 34.43% 8.93% 9.80% 10.87% -
  Horiz. % 150.00% 189.13% 178.26% 132.61% 121.74% 110.87% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 25/11/14 27/11/13 26/11/12 24/11/11 25/11/10 25/11/09 -
Price 2.7300 2.9000 2.6800 1.9000 1.8000 1.3800 1.1100 -
P/RPS 1.48 1.42 1.27 0.95 0.91 0.78 0.66 14.40%
  YoY % 4.23% 11.81% 33.68% 4.40% 16.67% 18.18% -
  Horiz. % 224.24% 215.15% 192.42% 143.94% 137.88% 118.18% 100.00%
P/EPS 6.94 9.94 10.55 5.88 6.59 6.41 6.47 1.18%
  YoY % -30.18% -5.78% 79.42% -10.77% 2.81% -0.93% -
  Horiz. % 107.26% 153.63% 163.06% 90.88% 101.85% 99.07% 100.00%
EY 14.40 10.06 9.48 17.01 15.18 15.59 15.46 -1.18%
  YoY % 43.14% 6.12% -44.27% 12.06% -2.63% 0.84% -
  Horiz. % 93.14% 65.07% 61.32% 110.03% 98.19% 100.84% 100.00%
DY 0.04 0.03 0.03 0.00 5.56 7.25 4.49 -54.45%
  YoY % 33.33% 0.00% 0.00% 0.00% -23.31% 61.47% -
  Horiz. % 0.89% 0.67% 0.67% 0.00% 123.83% 161.47% 100.00%
P/NAPS 0.72 0.84 0.85 0.62 0.64 0.53 0.45 8.14%
  YoY % -14.29% -1.18% 37.10% -3.12% 20.75% 17.78% -
  Horiz. % 160.00% 186.67% 188.89% 137.78% 142.22% 117.78% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers