Highlights

[UMS] YoY Quarter Result on 2008-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2008
Quarter 30-Jun-2008  [#3]
Profit Trend QoQ -     82.36%    YoY -     -7.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 22,234 18,508 18,717 19,494 16,725 16,615 15,135 6.62%
  YoY % 20.13% -1.12% -3.99% 16.56% 0.66% 9.78% -
  Horiz. % 146.90% 122.29% 123.67% 128.80% 110.51% 109.78% 100.00%
PBT 4,222 2,814 2,439 3,066 2,813 2,424 1,656 16.87%
  YoY % 50.04% 15.38% -20.45% 8.99% 16.05% 46.38% -
  Horiz. % 254.95% 169.93% 147.28% 185.14% 169.87% 146.38% 100.00%
Tax -898 -861 -830 -892 -462 -833 -763 2.75%
  YoY % -4.30% -3.73% 6.95% -93.07% 44.54% -9.17% -
  Horiz. % 117.69% 112.84% 108.78% 116.91% 60.55% 109.17% 100.00%
NP 3,324 1,953 1,609 2,174 2,351 1,591 893 24.48%
  YoY % 70.20% 21.38% -25.99% -7.53% 47.77% 78.16% -
  Horiz. % 372.23% 218.70% 180.18% 243.45% 263.27% 178.16% 100.00%
NP to SH 3,301 1,936 1,595 2,150 2,321 1,580 862 25.07%
  YoY % 70.51% 21.38% -25.81% -7.37% 46.90% 83.29% -
  Horiz. % 382.95% 224.59% 185.03% 249.42% 269.26% 183.29% 100.00%
Tax Rate 21.27 % 30.60 % 34.03 % 29.09 % 16.42 % 34.36 % 46.07 % -12.08%
  YoY % -30.49% -10.08% 16.98% 77.16% -52.21% -25.42% -
  Horiz. % 46.17% 66.42% 73.87% 63.14% 35.64% 74.58% 100.00%
Total Cost 18,910 16,555 17,108 17,320 14,374 15,024 14,242 4.84%
  YoY % 14.23% -3.23% -1.22% 20.50% -4.33% 5.49% -
  Horiz. % 132.78% 116.24% 120.12% 121.61% 100.93% 105.49% 100.00%
Net Worth 111,118 102,900 97,246 89,990 81,031 76,149 70,342 7.91%
  YoY % 7.99% 5.81% 8.06% 11.06% 6.41% 8.26% -
  Horiz. % 157.97% 146.29% 138.25% 127.93% 115.20% 108.26% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 40 20 20 - - - - -
  YoY % 100.15% -0.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.07% 99.96% 100.00% - - - -
Div Payout % 1.23 % 1.05 % 1.28 % - % - % - % - % -
  YoY % 17.14% -17.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.09% 82.03% 100.00% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 111,118 102,900 97,246 89,990 81,031 76,149 70,342 7.91%
  YoY % 7.99% 5.81% 8.06% 11.06% 6.41% 8.26% -
  Horiz. % 157.97% 146.29% 138.25% 127.93% 115.20% 108.26% 100.00%
NOSH 40,702 40,672 40,688 40,719 40,719 40,721 40,660 0.02%
  YoY % 0.08% -0.04% -0.08% 0.00% -0.01% 0.15% -
  Horiz. % 100.10% 100.03% 100.07% 100.15% 100.14% 100.15% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.95 % 10.55 % 8.60 % 11.15 % 14.06 % 9.58 % 5.90 % 16.75%
  YoY % 41.71% 22.67% -22.87% -20.70% 46.76% 62.37% -
  Horiz. % 253.39% 178.81% 145.76% 188.98% 238.31% 162.37% 100.00%
ROE 2.97 % 1.88 % 1.64 % 2.39 % 2.86 % 2.07 % 1.23 % 15.82%
  YoY % 57.98% 14.63% -31.38% -16.43% 38.16% 68.29% -
  Horiz. % 241.46% 152.85% 133.33% 194.31% 232.52% 168.29% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 54.63 45.51 46.00 47.87 41.07 40.80 37.22 6.60%
  YoY % 20.04% -1.07% -3.91% 16.56% 0.66% 9.62% -
  Horiz. % 146.78% 122.27% 123.59% 128.61% 110.34% 109.62% 100.00%
EPS 8.11 4.76 3.92 5.28 5.70 3.88 2.12 25.05%
  YoY % 70.38% 21.43% -25.76% -7.37% 46.91% 83.02% -
  Horiz. % 382.55% 224.53% 184.91% 249.06% 268.87% 183.02% 100.00%
DPS 0.10 0.05 0.05 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 2.7300 2.5300 2.3900 2.2100 1.9900 1.8700 1.7300 7.90%
  YoY % 7.91% 5.86% 8.14% 11.06% 6.42% 8.09% -
  Horiz. % 157.80% 146.24% 138.15% 127.75% 115.03% 108.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 54.64 45.49 46.00 47.91 41.10 40.83 37.20 6.61%
  YoY % 20.11% -1.11% -3.99% 16.57% 0.66% 9.76% -
  Horiz. % 146.88% 122.28% 123.66% 128.79% 110.48% 109.76% 100.00%
EPS 8.11 4.76 3.92 5.28 5.70 3.88 2.12 25.05%
  YoY % 70.38% 21.43% -25.76% -7.37% 46.91% 83.02% -
  Horiz. % 382.55% 224.53% 184.91% 249.06% 268.87% 183.02% 100.00%
DPS 0.10 0.05 0.05 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 2.7309 2.5289 2.3899 2.2116 1.9914 1.8715 1.7287 7.92%
  YoY % 7.99% 5.82% 8.06% 11.06% 6.41% 8.26% -
  Horiz. % 157.97% 146.29% 138.25% 127.93% 115.20% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.6800 1.1900 0.7500 0.7400 0.8300 0.7100 0.8400 -
P/RPS 3.08 2.62 1.63 1.55 2.02 1.74 2.26 5.29%
  YoY % 17.56% 60.74% 5.16% -23.27% 16.09% -23.01% -
  Horiz. % 136.28% 115.93% 72.12% 68.58% 89.38% 76.99% 100.00%
P/EPS 20.72 25.00 19.13 14.02 14.56 18.30 39.62 -10.24%
  YoY % -17.12% 30.68% 36.45% -3.71% -20.44% -53.81% -
  Horiz. % 52.30% 63.10% 48.28% 35.39% 36.75% 46.19% 100.00%
EY 4.83 4.00 5.23 7.14 6.87 5.46 2.52 11.45%
  YoY % 20.75% -23.52% -26.75% 3.93% 25.82% 116.67% -
  Horiz. % 191.67% 158.73% 207.54% 283.33% 272.62% 216.67% 100.00%
DY 0.06 0.04 0.07 0.00 0.00 0.00 0.00 -
  YoY % 50.00% -42.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 57.14% 100.00% - - - -
P/NAPS 0.62 0.47 0.31 0.33 0.42 0.38 0.49 4.00%
  YoY % 31.91% 51.61% -6.06% -21.43% 10.53% -22.45% -
  Horiz. % 126.53% 95.92% 63.27% 67.35% 85.71% 77.55% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 22/08/05 -
Price 1.6300 1.3000 1.0600 0.8000 0.8700 0.7200 0.8000 -
P/RPS 2.98 2.86 2.30 1.67 2.12 1.76 2.15 5.59%
  YoY % 4.20% 24.35% 37.72% -21.23% 20.45% -18.14% -
  Horiz. % 138.60% 133.02% 106.98% 77.67% 98.60% 81.86% 100.00%
P/EPS 20.10 27.31 27.04 15.15 15.26 18.56 37.74 -9.96%
  YoY % -26.40% 1.00% 78.48% -0.72% -17.78% -50.82% -
  Horiz. % 53.26% 72.36% 71.65% 40.14% 40.43% 49.18% 100.00%
EY 4.98 3.66 3.70 6.60 6.55 5.39 2.65 11.08%
  YoY % 36.07% -1.08% -43.94% 0.76% 21.52% 103.40% -
  Horiz. % 187.92% 138.11% 139.62% 249.06% 247.17% 203.40% 100.00%
DY 0.06 0.04 0.05 0.00 0.00 0.00 0.00 -
  YoY % 50.00% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 80.00% 100.00% - - - -
P/NAPS 0.60 0.51 0.44 0.36 0.44 0.39 0.46 4.53%
  YoY % 17.65% 15.91% 22.22% -18.18% 12.82% -15.22% -
  Horiz. % 130.43% 110.87% 95.65% 78.26% 95.65% 84.78% 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.
 


 

153  250  450  1350 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 LAMBO 0.070.00 
 BARAKAH 0.07-0.015 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.065-0.015 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 HSI-C5S 0.160.00 
Partners & Brokers