Highlights

[UMS] YoY Cumulative Quarter Result on 2012-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 21-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     65.61%    YoY -     5.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 37,419 41,544 44,257 40,508 38,657 36,283 35,119 1.06%
  YoY % -9.93% -6.13% 9.25% 4.79% 6.54% 3.31% -
  Horiz. % 106.55% 118.29% 126.02% 115.34% 110.07% 103.31% 100.00%
PBT 3,358 7,351 8,127 6,786 6,144 4,979 4,562 -4.98%
  YoY % -54.32% -9.55% 19.76% 10.45% 23.40% 9.14% -
  Horiz. % 73.61% 161.14% 178.15% 148.75% 134.68% 109.14% 100.00%
Tax -1,151 -1,876 -2,135 -2,090 -1,701 -1,488 -1,403 -3.24%
  YoY % 38.65% 12.13% -2.15% -22.87% -14.31% -6.06% -
  Horiz. % 82.04% 133.71% 152.17% 148.97% 121.24% 106.06% 100.00%
NP 2,207 5,475 5,992 4,696 4,443 3,491 3,159 -5.80%
  YoY % -59.69% -8.63% 27.60% 5.69% 27.27% 10.51% -
  Horiz. % 69.86% 173.31% 189.68% 148.65% 140.65% 110.51% 100.00%
NP to SH 2,188 5,410 5,964 4,662 4,401 3,453 3,146 -5.87%
  YoY % -59.56% -9.29% 27.93% 5.93% 27.45% 9.76% -
  Horiz. % 69.55% 171.96% 189.57% 148.19% 139.89% 109.76% 100.00%
Tax Rate 34.28 % 25.52 % 26.27 % 30.80 % 27.69 % 29.89 % 30.75 % 1.83%
  YoY % 34.33% -2.85% -14.71% 11.23% -7.36% -2.80% -
  Horiz. % 111.48% 82.99% 85.43% 100.16% 90.05% 97.20% 100.00%
Total Cost 35,212 36,069 38,265 35,812 34,214 32,792 31,960 1.63%
  YoY % -2.38% -5.74% 6.85% 4.67% 4.34% 2.60% -
  Horiz. % 110.18% 112.86% 119.73% 112.05% 107.05% 102.60% 100.00%
Net Worth 142,008 134,683 130,208 118,814 110,635 102,898 97,269 6.51%
  YoY % 5.44% 3.44% 9.59% 7.39% 7.52% 5.79% -
  Horiz. % 145.99% 138.46% 133.86% 122.15% 113.74% 105.79% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 142,008 134,683 130,208 118,814 110,635 102,898 97,269 6.51%
  YoY % 5.44% 3.44% 9.59% 7.39% 7.52% 5.79% -
  Horiz. % 145.99% 138.46% 133.86% 122.15% 113.74% 105.79% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,674 40,671 40,698 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.04% 0.01% -0.07% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.94% 99.93% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.90 % 13.18 % 13.54 % 11.59 % 11.49 % 9.62 % 9.00 % -6.79%
  YoY % -55.24% -2.66% 16.82% 0.87% 19.44% 6.89% -
  Horiz. % 65.56% 146.44% 150.44% 128.78% 127.67% 106.89% 100.00%
ROE 1.54 % 4.02 % 4.58 % 3.92 % 3.98 % 3.36 % 3.23 % -11.61%
  YoY % -61.69% -12.23% 16.84% -1.51% 18.45% 4.02% -
  Horiz. % 47.68% 124.46% 141.80% 121.36% 123.22% 104.02% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 91.96 102.10 108.77 99.55 95.04 89.21 86.29 1.07%
  YoY % -9.93% -6.13% 9.26% 4.75% 6.54% 3.38% -
  Horiz. % 106.57% 118.32% 126.05% 115.37% 110.14% 103.38% 100.00%
EPS 5.38 13.30 14.66 11.46 10.82 8.49 7.73 -5.86%
  YoY % -59.55% -9.28% 27.92% 5.91% 27.44% 9.83% -
  Horiz. % 69.60% 172.06% 189.65% 148.25% 139.97% 109.83% 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 3.4900 3.3100 3.2000 2.9200 2.7200 2.5300 2.3900 6.51%
  YoY % 5.44% 3.44% 9.59% 7.35% 7.51% 5.86% -
  Horiz. % 146.03% 138.49% 133.89% 122.18% 113.81% 105.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 91.96 102.10 108.77 99.55 95.00 89.17 86.31 1.06%
  YoY % -9.93% -6.13% 9.26% 4.79% 6.54% 3.31% -
  Horiz. % 106.55% 118.29% 126.02% 115.34% 110.07% 103.31% 100.00%
EPS 5.38 13.30 14.66 11.46 10.82 8.49 7.73 -5.86%
  YoY % -59.55% -9.28% 27.92% 5.91% 27.44% 9.83% -
  Horiz. % 69.60% 172.06% 189.65% 148.25% 139.97% 109.83% 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 3.4900 3.3100 3.2000 2.9200 2.7190 2.5288 2.3905 6.51%
  YoY % 5.44% 3.44% 9.59% 7.39% 7.52% 5.79% -
  Horiz. % 145.99% 138.46% 133.86% 122.15% 113.74% 105.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.8400 2.4000 2.0000 1.8500 1.7500 1.3900 0.7900 -
P/RPS 3.09 2.35 1.84 1.86 1.84 1.56 0.92 22.36%
  YoY % 31.49% 27.72% -1.08% 1.09% 17.95% 69.57% -
  Horiz. % 335.87% 255.43% 200.00% 202.17% 200.00% 169.57% 100.00%
P/EPS 52.82 18.05 13.65 16.15 16.17 16.37 10.22 31.47%
  YoY % 192.63% 32.23% -15.48% -0.12% -1.22% 60.18% -
  Horiz. % 516.83% 176.61% 133.56% 158.02% 158.22% 160.18% 100.00%
EY 1.89 5.54 7.33 6.19 6.18 6.11 9.78 -23.95%
  YoY % -65.88% -24.42% 18.42% 0.16% 1.15% -37.53% -
  Horiz. % 19.33% 56.65% 74.95% 63.29% 63.19% 62.47% 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 0.81 0.73 0.63 0.63 0.64 0.55 0.33 16.14%
  YoY % 10.96% 15.87% 0.00% -1.56% 16.36% 66.67% -
  Horiz. % 245.45% 221.21% 190.91% 190.91% 193.94% 166.67% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 26/05/14 27/05/13 21/05/12 27/05/11 26/05/10 27/05/09 -
Price 2.5300 2.4700 2.0400 1.6900 1.6100 1.2200 0.7000 -
P/RPS 2.75 2.42 1.88 1.70 1.69 1.37 0.81 22.58%
  YoY % 13.64% 28.72% 10.59% 0.59% 23.36% 69.14% -
  Horiz. % 339.51% 298.77% 232.10% 209.88% 208.64% 169.14% 100.00%
P/EPS 47.05 18.58 13.92 14.75 14.88 14.37 9.06 31.58%
  YoY % 153.23% 33.48% -5.63% -0.87% 3.55% 58.61% -
  Horiz. % 519.32% 205.08% 153.64% 162.80% 164.24% 158.61% 100.00%
EY 2.13 5.38 7.18 6.78 6.72 6.96 11.04 -23.98%
  YoY % -60.41% -25.07% 5.90% 0.89% -3.45% -36.96% -
  Horiz. % 19.29% 48.73% 65.04% 61.41% 60.87% 63.04% 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 0.72 0.75 0.64 0.58 0.59 0.48 0.29 16.36%
  YoY % -4.00% 17.19% 10.34% -1.69% 22.92% 65.52% -
  Horiz. % 248.28% 258.62% 220.69% 200.00% 203.45% 165.52% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS