Highlights

[UMS] YoY Quarter Result on 2010-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     70.12%    YoY -     21.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 21,593 21,316 22,234 18,508 18,717 19,494 16,725 4.35%
  YoY % 1.30% -4.13% 20.13% -1.12% -3.99% 16.56% -
  Horiz. % 129.11% 127.45% 132.94% 110.66% 111.91% 116.56% 100.00%
PBT 3,747 3,334 4,222 2,814 2,439 3,066 2,813 4.89%
  YoY % 12.39% -21.03% 50.04% 15.38% -20.45% 8.99% -
  Horiz. % 133.20% 118.52% 150.09% 100.04% 86.70% 108.99% 100.00%
Tax -949 -788 -898 -861 -830 -892 -462 12.73%
  YoY % -20.43% 12.25% -4.30% -3.73% 6.95% -93.07% -
  Horiz. % 205.41% 170.56% 194.37% 186.36% 179.65% 193.07% 100.00%
NP 2,798 2,546 3,324 1,953 1,609 2,174 2,351 2.94%
  YoY % 9.90% -23.41% 70.20% 21.38% -25.99% -7.53% -
  Horiz. % 119.01% 108.29% 141.39% 83.07% 68.44% 92.47% 100.00%
NP to SH 2,772 2,537 3,301 1,936 1,595 2,150 2,321 3.00%
  YoY % 9.26% -23.14% 70.51% 21.38% -25.81% -7.37% -
  Horiz. % 119.43% 109.31% 142.22% 83.41% 68.72% 92.63% 100.00%
Tax Rate 25.33 % 23.64 % 21.27 % 30.60 % 34.03 % 29.09 % 16.42 % 7.49%
  YoY % 7.15% 11.14% -30.49% -10.08% 16.98% 77.16% -
  Horiz. % 154.26% 143.97% 129.54% 186.36% 207.25% 177.16% 100.00%
Total Cost 18,795 18,770 18,910 16,555 17,108 17,320 14,374 4.57%
  YoY % 0.13% -0.74% 14.23% -3.23% -1.22% 20.50% -
  Horiz. % 130.76% 130.58% 131.56% 115.17% 119.02% 120.50% 100.00%
Net Worth 129,801 118,001 111,118 102,900 97,246 89,990 81,031 8.16%
  YoY % 10.00% 6.19% 7.99% 5.81% 8.06% 11.06% -
  Horiz. % 160.19% 145.62% 137.13% 126.99% 120.01% 111.06% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 40 20 20 - - -
  YoY % 0.00% 0.00% 100.15% -0.04% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.07% 99.96% 100.00% - -
Div Payout % - % - % 1.23 % 1.05 % 1.28 % - % - % -
  YoY % 0.00% 0.00% 17.14% -17.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.09% 82.03% 100.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 129,801 118,001 111,118 102,900 97,246 89,990 81,031 8.16%
  YoY % 10.00% 6.19% 7.99% 5.81% 8.06% 11.06% -
  Horiz. % 160.19% 145.62% 137.13% 126.99% 120.01% 111.06% 100.00%
NOSH 40,690 40,690 40,702 40,672 40,688 40,719 40,719 -0.01%
  YoY % 0.00% -0.03% 0.08% -0.04% -0.08% 0.00% -
  Horiz. % 99.93% 99.93% 99.96% 99.88% 99.93% 100.00% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.96 % 11.94 % 14.95 % 10.55 % 8.60 % 11.15 % 14.06 % -1.35%
  YoY % 8.54% -20.13% 41.71% 22.67% -22.87% -20.70% -
  Horiz. % 92.18% 84.92% 106.33% 75.04% 61.17% 79.30% 100.00%
ROE 2.14 % 2.15 % 2.97 % 1.88 % 1.64 % 2.39 % 2.86 % -4.71%
  YoY % -0.47% -27.61% 57.98% 14.63% -31.38% -16.43% -
  Horiz. % 74.83% 75.17% 103.85% 65.73% 57.34% 83.57% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 53.07 52.39 54.63 45.51 46.00 47.87 41.07 4.36%
  YoY % 1.30% -4.10% 20.04% -1.07% -3.91% 16.56% -
  Horiz. % 129.22% 127.56% 133.02% 110.81% 112.00% 116.56% 100.00%
EPS 6.81 6.00 8.11 4.76 3.92 5.28 5.70 3.01%
  YoY % 13.50% -26.02% 70.38% 21.43% -25.76% -7.37% -
  Horiz. % 119.47% 105.26% 142.28% 83.51% 68.77% 92.63% 100.00%
DPS 0.00 0.00 0.10 0.05 0.05 0.00 0.00 -
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% 100.00% - -
NAPS 3.1900 2.9000 2.7300 2.5300 2.3900 2.2100 1.9900 8.17%
  YoY % 10.00% 6.23% 7.91% 5.86% 8.14% 11.06% -
  Horiz. % 160.30% 145.73% 137.19% 127.14% 120.10% 111.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 53.07 52.39 54.64 45.49 46.00 47.91 41.10 4.35%
  YoY % 1.30% -4.12% 20.11% -1.11% -3.99% 16.57% -
  Horiz. % 129.12% 127.47% 132.94% 110.68% 111.92% 116.57% 100.00%
EPS 6.81 6.00 8.11 4.76 3.92 5.28 5.70 3.01%
  YoY % 13.50% -26.02% 70.38% 21.43% -25.76% -7.37% -
  Horiz. % 119.47% 105.26% 142.28% 83.51% 68.77% 92.63% 100.00%
DPS 0.00 0.00 0.10 0.05 0.05 0.00 0.00 -
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% 100.00% - -
NAPS 3.1900 2.9000 2.7309 2.5289 2.3899 2.2116 1.9914 8.16%
  YoY % 10.00% 6.19% 7.99% 5.82% 8.06% 11.06% -
  Horiz. % 160.19% 145.63% 137.13% 126.99% 120.01% 111.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.1700 1.8800 1.6800 1.1900 0.7500 0.7400 0.8300 -
P/RPS 4.09 3.59 3.08 2.62 1.63 1.55 2.02 12.46%
  YoY % 13.93% 16.56% 17.56% 60.74% 5.16% -23.27% -
  Horiz. % 202.48% 177.72% 152.48% 129.70% 80.69% 76.73% 100.00%
P/EPS 31.85 30.15 20.72 25.00 19.13 14.02 14.56 13.92%
  YoY % 5.64% 45.51% -17.12% 30.68% 36.45% -3.71% -
  Horiz. % 218.75% 207.07% 142.31% 171.70% 131.39% 96.29% 100.00%
EY 3.14 3.32 4.83 4.00 5.23 7.14 6.87 -12.22%
  YoY % -5.42% -31.26% 20.75% -23.52% -26.75% 3.93% -
  Horiz. % 45.71% 48.33% 70.31% 58.22% 76.13% 103.93% 100.00%
DY 0.00 0.00 0.06 0.04 0.07 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% -42.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.71% 57.14% 100.00% - -
P/NAPS 0.68 0.65 0.62 0.47 0.31 0.33 0.42 8.35%
  YoY % 4.62% 4.84% 31.91% 51.61% -6.06% -21.43% -
  Horiz. % 161.90% 154.76% 147.62% 111.90% 73.81% 78.57% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 27/08/08 23/08/07 -
Price 2.4800 2.0300 1.6300 1.3000 1.0600 0.8000 0.8700 -
P/RPS 4.67 3.88 2.98 2.86 2.30 1.67 2.12 14.05%
  YoY % 20.36% 30.20% 4.20% 24.35% 37.72% -21.23% -
  Horiz. % 220.28% 183.02% 140.57% 134.91% 108.49% 78.77% 100.00%
P/EPS 36.40 32.56 20.10 27.31 27.04 15.15 15.26 15.58%
  YoY % 11.79% 61.99% -26.40% 1.00% 78.48% -0.72% -
  Horiz. % 238.53% 213.37% 131.72% 178.96% 177.20% 99.28% 100.00%
EY 2.75 3.07 4.98 3.66 3.70 6.60 6.55 -13.46%
  YoY % -10.42% -38.35% 36.07% -1.08% -43.94% 0.76% -
  Horiz. % 41.98% 46.87% 76.03% 55.88% 56.49% 100.76% 100.00%
DY 0.00 0.00 0.06 0.04 0.05 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% -20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 80.00% 100.00% - -
P/NAPS 0.78 0.70 0.60 0.51 0.44 0.36 0.44 10.00%
  YoY % 11.43% 16.67% 17.65% 15.91% 22.22% -18.18% -
  Horiz. % 177.27% 159.09% 136.36% 115.91% 100.00% 81.82% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers