Highlights

[UMS] YoY Quarter Result on 2009-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Jun-2009  [#3]
Profit Trend QoQ -     16.76%    YoY -     -25.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,316 22,234 18,508 18,717 19,494 16,725 16,615 4.24%
  YoY % -4.13% 20.13% -1.12% -3.99% 16.56% 0.66% -
  Horiz. % 128.29% 133.82% 111.39% 112.65% 117.33% 100.66% 100.00%
PBT 3,334 4,222 2,814 2,439 3,066 2,813 2,424 5.45%
  YoY % -21.03% 50.04% 15.38% -20.45% 8.99% 16.05% -
  Horiz. % 137.54% 174.17% 116.09% 100.62% 126.49% 116.05% 100.00%
Tax -788 -898 -861 -830 -892 -462 -833 -0.92%
  YoY % 12.25% -4.30% -3.73% 6.95% -93.07% 44.54% -
  Horiz. % 94.60% 107.80% 103.36% 99.64% 107.08% 55.46% 100.00%
NP 2,546 3,324 1,953 1,609 2,174 2,351 1,591 8.14%
  YoY % -23.41% 70.20% 21.38% -25.99% -7.53% 47.77% -
  Horiz. % 160.03% 208.93% 122.75% 101.13% 136.64% 147.77% 100.00%
NP to SH 2,537 3,301 1,936 1,595 2,150 2,321 1,580 8.20%
  YoY % -23.14% 70.51% 21.38% -25.81% -7.37% 46.90% -
  Horiz. % 160.57% 208.92% 122.53% 100.95% 136.08% 146.90% 100.00%
Tax Rate 23.64 % 21.27 % 30.60 % 34.03 % 29.09 % 16.42 % 34.36 % -6.04%
  YoY % 11.14% -30.49% -10.08% 16.98% 77.16% -52.21% -
  Horiz. % 68.80% 61.90% 89.06% 99.04% 84.66% 47.79% 100.00%
Total Cost 18,770 18,910 16,555 17,108 17,320 14,374 15,024 3.78%
  YoY % -0.74% 14.23% -3.23% -1.22% 20.50% -4.33% -
  Horiz. % 124.93% 125.87% 110.19% 113.87% 115.28% 95.67% 100.00%
Net Worth 118,001 111,118 102,900 97,246 89,990 81,031 76,149 7.57%
  YoY % 6.19% 7.99% 5.81% 8.06% 11.06% 6.41% -
  Horiz. % 154.96% 145.92% 135.13% 127.70% 118.18% 106.41% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 40 20 20 - - - -
  YoY % 0.00% 100.15% -0.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.07% 99.96% 100.00% - - -
Div Payout % - % 1.23 % 1.05 % 1.28 % - % - % - % -
  YoY % 0.00% 17.14% -17.97% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.09% 82.03% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 118,001 111,118 102,900 97,246 89,990 81,031 76,149 7.57%
  YoY % 6.19% 7.99% 5.81% 8.06% 11.06% 6.41% -
  Horiz. % 154.96% 145.92% 135.13% 127.70% 118.18% 106.41% 100.00%
NOSH 40,690 40,702 40,672 40,688 40,719 40,719 40,721 -0.01%
  YoY % -0.03% 0.08% -0.04% -0.08% 0.00% -0.01% -
  Horiz. % 99.92% 99.95% 99.88% 99.92% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.94 % 14.95 % 10.55 % 8.60 % 11.15 % 14.06 % 9.58 % 3.73%
  YoY % -20.13% 41.71% 22.67% -22.87% -20.70% 46.76% -
  Horiz. % 124.63% 156.05% 110.13% 89.77% 116.39% 146.76% 100.00%
ROE 2.15 % 2.97 % 1.88 % 1.64 % 2.39 % 2.86 % 2.07 % 0.63%
  YoY % -27.61% 57.98% 14.63% -31.38% -16.43% 38.16% -
  Horiz. % 103.86% 143.48% 90.82% 79.23% 115.46% 138.16% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.39 54.63 45.51 46.00 47.87 41.07 40.80 4.25%
  YoY % -4.10% 20.04% -1.07% -3.91% 16.56% 0.66% -
  Horiz. % 128.41% 133.90% 111.54% 112.75% 117.33% 100.66% 100.00%
EPS 6.00 8.11 4.76 3.92 5.28 5.70 3.88 7.53%
  YoY % -26.02% 70.38% 21.43% -25.76% -7.37% 46.91% -
  Horiz. % 154.64% 209.02% 122.68% 101.03% 136.08% 146.91% 100.00%
DPS 0.00 0.10 0.05 0.05 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% - - -
NAPS 2.9000 2.7300 2.5300 2.3900 2.2100 1.9900 1.8700 7.58%
  YoY % 6.23% 7.91% 5.86% 8.14% 11.06% 6.42% -
  Horiz. % 155.08% 145.99% 135.29% 127.81% 118.18% 106.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.39 54.64 45.49 46.00 47.91 41.10 40.83 4.24%
  YoY % -4.12% 20.11% -1.11% -3.99% 16.57% 0.66% -
  Horiz. % 128.31% 133.82% 111.41% 112.66% 117.34% 100.66% 100.00%
EPS 6.00 8.11 4.76 3.92 5.28 5.70 3.88 7.53%
  YoY % -26.02% 70.38% 21.43% -25.76% -7.37% 46.91% -
  Horiz. % 154.64% 209.02% 122.68% 101.03% 136.08% 146.91% 100.00%
DPS 0.00 0.10 0.05 0.05 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% - - -
NAPS 2.9000 2.7309 2.5289 2.3899 2.2116 1.9914 1.8715 7.57%
  YoY % 6.19% 7.99% 5.82% 8.06% 11.06% 6.41% -
  Horiz. % 154.96% 145.92% 135.13% 127.70% 118.17% 106.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8800 1.6800 1.1900 0.7500 0.7400 0.8300 0.7100 -
P/RPS 3.59 3.08 2.62 1.63 1.55 2.02 1.74 12.82%
  YoY % 16.56% 17.56% 60.74% 5.16% -23.27% 16.09% -
  Horiz. % 206.32% 177.01% 150.57% 93.68% 89.08% 116.09% 100.00%
P/EPS 30.15 20.72 25.00 19.13 14.02 14.56 18.30 8.67%
  YoY % 45.51% -17.12% 30.68% 36.45% -3.71% -20.44% -
  Horiz. % 164.75% 113.22% 136.61% 104.54% 76.61% 79.56% 100.00%
EY 3.32 4.83 4.00 5.23 7.14 6.87 5.46 -7.95%
  YoY % -31.26% 20.75% -23.52% -26.75% 3.93% 25.82% -
  Horiz. % 60.81% 88.46% 73.26% 95.79% 130.77% 125.82% 100.00%
DY 0.00 0.06 0.04 0.07 0.00 0.00 0.00 -
  YoY % 0.00% 50.00% -42.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.71% 57.14% 100.00% - - -
P/NAPS 0.65 0.62 0.47 0.31 0.33 0.42 0.38 9.35%
  YoY % 4.84% 31.91% 51.61% -6.06% -21.43% 10.53% -
  Horiz. % 171.05% 163.16% 123.68% 81.58% 86.84% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 -
Price 2.0300 1.6300 1.3000 1.0600 0.8000 0.8700 0.7200 -
P/RPS 3.88 2.98 2.86 2.30 1.67 2.12 1.76 14.07%
  YoY % 30.20% 4.20% 24.35% 37.72% -21.23% 20.45% -
  Horiz. % 220.45% 169.32% 162.50% 130.68% 94.89% 120.45% 100.00%
P/EPS 32.56 20.10 27.31 27.04 15.15 15.26 18.56 9.81%
  YoY % 61.99% -26.40% 1.00% 78.48% -0.72% -17.78% -
  Horiz. % 175.43% 108.30% 147.14% 145.69% 81.63% 82.22% 100.00%
EY 3.07 4.98 3.66 3.70 6.60 6.55 5.39 -8.95%
  YoY % -38.35% 36.07% -1.08% -43.94% 0.76% 21.52% -
  Horiz. % 56.96% 92.39% 67.90% 68.65% 122.45% 121.52% 100.00%
DY 0.00 0.06 0.04 0.05 0.00 0.00 0.00 -
  YoY % 0.00% 50.00% -20.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 80.00% 100.00% - - -
P/NAPS 0.70 0.60 0.51 0.44 0.36 0.44 0.39 10.23%
  YoY % 16.67% 17.65% 15.91% 22.22% -18.18% 12.82% -
  Horiz. % 179.49% 153.85% 130.77% 112.82% 92.31% 112.82% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers