Highlights

[UMS] YoY Cumulative Quarter Result on 2008-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2008
Quarter 31-Mar-2008  [#2]
Profit Trend QoQ -     69.93%    YoY -     -26.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 38,657 36,283 35,119 35,094 32,443 30,658 26,863 6.25%
  YoY % 6.54% 3.31% 0.07% 8.17% 5.82% 14.13% -
  Horiz. % 143.90% 135.07% 130.73% 130.64% 120.77% 114.13% 100.00%
PBT 6,144 4,979 4,562 4,558 5,829 4,468 2,962 12.92%
  YoY % 23.40% 9.14% 0.09% -21.80% 30.46% 50.84% -
  Horiz. % 207.43% 168.10% 154.02% 153.88% 196.79% 150.84% 100.00%
Tax -1,701 -1,488 -1,403 -1,663 -1,904 -1,673 -1,100 7.53%
  YoY % -14.31% -6.06% 15.63% 12.66% -13.81% -52.09% -
  Horiz. % 154.64% 135.27% 127.55% 151.18% 173.09% 152.09% 100.00%
NP 4,443 3,491 3,159 2,895 3,925 2,795 1,862 15.59%
  YoY % 27.27% 10.51% 9.12% -26.24% 40.43% 50.11% -
  Horiz. % 238.61% 187.49% 169.66% 155.48% 210.79% 150.11% 100.00%
NP to SH 4,401 3,453 3,146 2,865 3,897 2,782 1,862 15.41%
  YoY % 27.45% 9.76% 9.81% -26.48% 40.08% 49.41% -
  Horiz. % 236.36% 185.45% 168.96% 153.87% 209.29% 149.41% 100.00%
Tax Rate 27.69 % 29.89 % 30.75 % 36.49 % 32.66 % 37.44 % 37.14 % -4.77%
  YoY % -7.36% -2.80% -15.73% 11.73% -12.77% 0.81% -
  Horiz. % 74.56% 80.48% 82.79% 98.25% 87.94% 100.81% 100.00%
Total Cost 34,214 32,792 31,960 32,199 28,518 27,863 25,001 5.37%
  YoY % 4.34% 2.60% -0.74% 12.91% 2.35% 11.45% -
  Horiz. % 136.85% 131.16% 127.83% 128.79% 114.07% 111.45% 100.00%
Net Worth 110,635 102,898 97,269 89,124 80,136 76,057 72,365 7.33%
  YoY % 7.52% 5.79% 9.14% 11.22% 5.36% 5.10% -
  Horiz. % 152.88% 142.19% 134.41% 123.16% 110.74% 105.10% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 110,635 102,898 97,269 89,124 80,136 76,057 72,365 7.33%
  YoY % 7.52% 5.79% 9.14% 11.22% 5.36% 5.10% -
  Horiz. % 152.88% 142.19% 134.41% 123.16% 110.74% 105.10% 100.00%
NOSH 40,674 40,671 40,698 40,696 40,678 40,672 40,655 0.01%
  YoY % 0.01% -0.07% 0.01% 0.04% 0.01% 0.04% -
  Horiz. % 100.05% 100.04% 100.11% 100.10% 100.06% 100.04% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.49 % 9.62 % 9.00 % 8.25 % 12.10 % 9.12 % 6.93 % 8.79%
  YoY % 19.44% 6.89% 9.09% -31.82% 32.68% 31.60% -
  Horiz. % 165.80% 138.82% 129.87% 119.05% 174.60% 131.60% 100.00%
ROE 3.98 % 3.36 % 3.23 % 3.21 % 4.86 % 3.66 % 2.57 % 7.56%
  YoY % 18.45% 4.02% 0.62% -33.95% 32.79% 42.41% -
  Horiz. % 154.86% 130.74% 125.68% 124.90% 189.11% 142.41% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 95.04 89.21 86.29 86.23 79.75 75.38 66.08 6.24%
  YoY % 6.54% 3.38% 0.07% 8.13% 5.80% 14.07% -
  Horiz. % 143.83% 135.00% 130.58% 130.49% 120.69% 114.07% 100.00%
EPS 10.82 8.49 7.73 7.04 9.58 6.84 4.58 15.40%
  YoY % 27.44% 9.83% 9.80% -26.51% 40.06% 49.34% -
  Horiz. % 236.24% 185.37% 168.78% 153.71% 209.17% 149.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.7200 2.5300 2.3900 2.1900 1.9700 1.8700 1.7800 7.32%
  YoY % 7.51% 5.86% 9.13% 11.17% 5.35% 5.06% -
  Horiz. % 152.81% 142.13% 134.27% 123.03% 110.67% 105.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 95.00 89.17 86.31 86.25 79.73 75.35 66.02 6.25%
  YoY % 6.54% 3.31% 0.07% 8.18% 5.81% 14.13% -
  Horiz. % 143.90% 135.07% 130.73% 130.64% 120.77% 114.13% 100.00%
EPS 10.82 8.49 7.73 7.04 9.58 6.84 4.58 15.40%
  YoY % 27.44% 9.83% 9.80% -26.51% 40.06% 49.34% -
  Horiz. % 236.24% 185.37% 168.78% 153.71% 209.17% 149.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.7190 2.5288 2.3905 2.1903 1.9694 1.8692 1.7785 7.33%
  YoY % 7.52% 5.79% 9.14% 11.22% 5.36% 5.10% -
  Horiz. % 152.88% 142.19% 134.41% 123.15% 110.73% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.7500 1.3900 0.7900 0.8000 0.8000 0.8400 0.9500 -
P/RPS 1.84 1.56 0.92 0.93 1.00 1.11 1.44 4.17%
  YoY % 17.95% 69.57% -1.08% -7.00% -9.91% -22.92% -
  Horiz. % 127.78% 108.33% 63.89% 64.58% 69.44% 77.08% 100.00%
P/EPS 16.17 16.37 10.22 11.36 8.35 12.28 20.74 -4.06%
  YoY % -1.22% 60.18% -10.04% 36.05% -32.00% -40.79% -
  Horiz. % 77.97% 78.93% 49.28% 54.77% 40.26% 59.21% 100.00%
EY 6.18 6.11 9.78 8.80 11.97 8.14 4.82 4.23%
  YoY % 1.15% -37.53% 11.14% -26.48% 47.05% 68.88% -
  Horiz. % 128.22% 126.76% 202.90% 182.57% 248.34% 168.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.55 0.33 0.37 0.41 0.45 0.53 3.19%
  YoY % 16.36% 66.67% -10.81% -9.76% -8.89% -15.09% -
  Horiz. % 120.75% 103.77% 62.26% 69.81% 77.36% 84.91% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 27/05/09 27/05/08 29/05/07 25/05/06 26/05/05 -
Price 1.6100 1.2200 0.7000 0.8000 0.7200 0.7100 0.7900 -
P/RPS 1.69 1.37 0.81 0.93 0.90 0.94 1.20 5.87%
  YoY % 23.36% 69.14% -12.90% 3.33% -4.26% -21.67% -
  Horiz. % 140.83% 114.17% 67.50% 77.50% 75.00% 78.33% 100.00%
P/EPS 14.88 14.37 9.06 11.36 7.52 10.38 17.25 -2.43%
  YoY % 3.55% 58.61% -20.25% 51.06% -27.55% -39.83% -
  Horiz. % 86.26% 83.30% 52.52% 65.86% 43.59% 60.17% 100.00%
EY 6.72 6.96 11.04 8.80 13.31 9.63 5.80 2.48%
  YoY % -3.45% -36.96% 25.45% -33.88% 38.21% 66.03% -
  Horiz. % 115.86% 120.00% 190.34% 151.72% 229.48% 166.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.48 0.29 0.37 0.37 0.38 0.44 5.01%
  YoY % 22.92% 65.52% -21.62% 0.00% -2.63% -13.64% -
  Horiz. % 134.09% 109.09% 65.91% 84.09% 84.09% 86.36% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers