Highlights

[UMS] YoY Quarter Result on 2007-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 23-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2007
Quarter 30-Jun-2007  [#3]
Profit Trend QoQ -     -14.57%    YoY -     46.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 18,508 18,717 19,494 16,725 16,615 15,135 14,262 4.44%
  YoY % -1.12% -3.99% 16.56% 0.66% 9.78% 6.12% -
  Horiz. % 129.77% 131.24% 136.68% 117.27% 116.50% 106.12% 100.00%
PBT 2,814 2,439 3,066 2,813 2,424 1,656 2,282 3.55%
  YoY % 15.38% -20.45% 8.99% 16.05% 46.38% -27.43% -
  Horiz. % 123.31% 106.88% 134.36% 123.27% 106.22% 72.57% 100.00%
Tax -861 -830 -892 -462 -833 -763 -1,011 -2.64%
  YoY % -3.73% 6.95% -93.07% 44.54% -9.17% 24.53% -
  Horiz. % 85.16% 82.10% 88.23% 45.70% 82.39% 75.47% 100.00%
NP 1,953 1,609 2,174 2,351 1,591 893 1,271 7.42%
  YoY % 21.38% -25.99% -7.53% 47.77% 78.16% -29.74% -
  Horiz. % 153.66% 126.59% 171.05% 184.97% 125.18% 70.26% 100.00%
NP to SH 1,936 1,595 2,150 2,321 1,580 862 1,271 7.26%
  YoY % 21.38% -25.81% -7.37% 46.90% 83.29% -32.18% -
  Horiz. % 152.32% 125.49% 169.16% 182.61% 124.31% 67.82% 100.00%
Tax Rate 30.60 % 34.03 % 29.09 % 16.42 % 34.36 % 46.07 % 44.30 % -5.98%
  YoY % -10.08% 16.98% 77.16% -52.21% -25.42% 4.00% -
  Horiz. % 69.07% 76.82% 65.67% 37.07% 77.56% 104.00% 100.00%
Total Cost 16,555 17,108 17,320 14,374 15,024 14,242 12,991 4.12%
  YoY % -3.23% -1.22% 20.50% -4.33% 5.49% 9.63% -
  Horiz. % 127.43% 131.69% 133.32% 110.65% 115.65% 109.63% 100.00%
Net Worth 102,900 97,246 89,990 81,031 76,149 70,342 68,438 7.03%
  YoY % 5.81% 8.06% 11.06% 6.41% 8.26% 2.78% -
  Horiz. % 150.36% 142.09% 131.49% 118.40% 111.27% 102.78% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 20 20 - - - - 586 -42.88%
  YoY % -0.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.47% 3.47% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 1.05 % 1.28 % - % - % - % - % 46.15 % -46.75%
  YoY % -17.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.28% 2.77% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 102,900 97,246 89,990 81,031 76,149 70,342 68,438 7.03%
  YoY % 5.81% 8.06% 11.06% 6.41% 8.26% 2.78% -
  Horiz. % 150.36% 142.09% 131.49% 118.40% 111.27% 102.78% 100.00%
NOSH 40,672 40,688 40,719 40,719 40,721 40,660 40,737 -0.03%
  YoY % -0.04% -0.08% 0.00% -0.01% 0.15% -0.19% -
  Horiz. % 99.84% 99.88% 99.96% 99.96% 99.96% 99.81% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.55 % 8.60 % 11.15 % 14.06 % 9.58 % 5.90 % 8.91 % 2.85%
  YoY % 22.67% -22.87% -20.70% 46.76% 62.37% -33.78% -
  Horiz. % 118.41% 96.52% 125.14% 157.80% 107.52% 66.22% 100.00%
ROE 1.88 % 1.64 % 2.39 % 2.86 % 2.07 % 1.23 % 1.86 % 0.18%
  YoY % 14.63% -31.38% -16.43% 38.16% 68.29% -33.87% -
  Horiz. % 101.08% 88.17% 128.49% 153.76% 111.29% 66.13% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.51 46.00 47.87 41.07 40.80 37.22 35.01 4.47%
  YoY % -1.07% -3.91% 16.56% 0.66% 9.62% 6.31% -
  Horiz. % 129.99% 131.39% 136.73% 117.31% 116.54% 106.31% 100.00%
EPS 4.76 3.92 5.28 5.70 3.88 2.12 3.12 7.29%
  YoY % 21.43% -25.76% -7.37% 46.91% 83.02% -32.05% -
  Horiz. % 152.56% 125.64% 169.23% 182.69% 124.36% 67.95% 100.00%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 1.44 -42.87%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.47% 3.47% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.5300 2.3900 2.2100 1.9900 1.8700 1.7300 1.6800 7.06%
  YoY % 5.86% 8.14% 11.06% 6.42% 8.09% 2.98% -
  Horiz. % 150.60% 142.26% 131.55% 118.45% 111.31% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.49 46.00 47.91 41.10 40.83 37.20 35.05 4.44%
  YoY % -1.11% -3.99% 16.57% 0.66% 9.76% 6.13% -
  Horiz. % 129.79% 131.24% 136.69% 117.26% 116.49% 106.13% 100.00%
EPS 4.76 3.92 5.28 5.70 3.88 2.12 3.12 7.29%
  YoY % 21.43% -25.76% -7.37% 46.91% 83.02% -32.05% -
  Horiz. % 152.56% 125.64% 169.23% 182.69% 124.36% 67.95% 100.00%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 1.44 -42.87%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.47% 3.47% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.5289 2.3899 2.2116 1.9914 1.8715 1.7287 1.6819 7.03%
  YoY % 5.82% 8.06% 11.06% 6.41% 8.26% 2.78% -
  Horiz. % 150.36% 142.10% 131.49% 118.40% 111.27% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.1900 0.7500 0.7400 0.8300 0.7100 0.8400 0.8700 -
P/RPS 2.62 1.63 1.55 2.02 1.74 2.26 2.49 0.85%
  YoY % 60.74% 5.16% -23.27% 16.09% -23.01% -9.24% -
  Horiz. % 105.22% 65.46% 62.25% 81.12% 69.88% 90.76% 100.00%
P/EPS 25.00 19.13 14.02 14.56 18.30 39.62 27.88 -1.80%
  YoY % 30.68% 36.45% -3.71% -20.44% -53.81% 42.11% -
  Horiz. % 89.67% 68.62% 50.29% 52.22% 65.64% 142.11% 100.00%
EY 4.00 5.23 7.14 6.87 5.46 2.52 3.59 1.82%
  YoY % -23.52% -26.75% 3.93% 25.82% 116.67% -29.81% -
  Horiz. % 111.42% 145.68% 198.89% 191.36% 152.09% 70.19% 100.00%
DY 0.04 0.07 0.00 0.00 0.00 0.00 1.66 -46.24%
  YoY % -42.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.41% 4.22% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.47 0.31 0.33 0.42 0.38 0.49 0.52 -1.67%
  YoY % 51.61% -6.06% -21.43% 10.53% -22.45% -5.77% -
  Horiz. % 90.38% 59.62% 63.46% 80.77% 73.08% 94.23% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 22/08/05 26/08/04 -
Price 1.3000 1.0600 0.8000 0.8700 0.7200 0.8000 0.8100 -
P/RPS 2.86 2.30 1.67 2.12 1.76 2.15 2.31 3.62%
  YoY % 24.35% 37.72% -21.23% 20.45% -18.14% -6.93% -
  Horiz. % 123.81% 99.57% 72.29% 91.77% 76.19% 93.07% 100.00%
P/EPS 27.31 27.04 15.15 15.26 18.56 37.74 25.96 0.85%
  YoY % 1.00% 78.48% -0.72% -17.78% -50.82% 45.38% -
  Horiz. % 105.20% 104.16% 58.36% 58.78% 71.49% 145.38% 100.00%
EY 3.66 3.70 6.60 6.55 5.39 2.65 3.85 -0.84%
  YoY % -1.08% -43.94% 0.76% 21.52% 103.40% -31.17% -
  Horiz. % 95.06% 96.10% 171.43% 170.13% 140.00% 68.83% 100.00%
DY 0.04 0.05 0.00 0.00 0.00 0.00 1.78 -46.86%
  YoY % -20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.25% 2.81% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.44 0.36 0.44 0.39 0.46 0.48 1.02%
  YoY % 15.91% 22.22% -18.18% 12.82% -15.22% -4.17% -
  Horiz. % 106.25% 91.67% 75.00% 91.67% 81.25% 95.83% 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.
 


 

204  287  593  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.1250.00 
 HSI-H6S 0.195-0.005 
 FGV 0.93+0.035 
 MNC-PA 0.0350.00 
 HSI-H8B 0.38-0.005 
 VSOLAR 0.090.00 
 MNC 0.11-0.005 
 SCOMIES 0.125+0.01 
 HSI-C7J 0.195-0.02 
Partners & Brokers