Highlights

[UMS] YoY Quarter Result on 2011-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     76.71%    YoY -     70.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 21,533 21,593 21,316 22,234 18,508 18,717 19,494 1.67%
  YoY % -0.28% 1.30% -4.13% 20.13% -1.12% -3.99% -
  Horiz. % 110.46% 110.77% 109.35% 114.06% 94.94% 96.01% 100.00%
PBT 5,052 3,747 3,334 4,222 2,814 2,439 3,066 8.68%
  YoY % 34.83% 12.39% -21.03% 50.04% 15.38% -20.45% -
  Horiz. % 164.77% 122.21% 108.74% 137.70% 91.78% 79.55% 100.00%
Tax -952 -949 -788 -898 -861 -830 -892 1.09%
  YoY % -0.32% -20.43% 12.25% -4.30% -3.73% 6.95% -
  Horiz. % 106.73% 106.39% 88.34% 100.67% 96.52% 93.05% 100.00%
NP 4,100 2,798 2,546 3,324 1,953 1,609 2,174 11.15%
  YoY % 46.53% 9.90% -23.41% 70.20% 21.38% -25.99% -
  Horiz. % 188.59% 128.70% 117.11% 152.90% 89.83% 74.01% 100.00%
NP to SH 4,080 2,772 2,537 3,301 1,936 1,595 2,150 11.26%
  YoY % 47.19% 9.26% -23.14% 70.51% 21.38% -25.81% -
  Horiz. % 189.77% 128.93% 118.00% 153.53% 90.05% 74.19% 100.00%
Tax Rate 18.84 % 25.33 % 23.64 % 21.27 % 30.60 % 34.03 % 29.09 % -6.98%
  YoY % -25.62% 7.15% 11.14% -30.49% -10.08% 16.98% -
  Horiz. % 64.76% 87.07% 81.27% 73.12% 105.19% 116.98% 100.00%
Total Cost 17,433 18,795 18,770 18,910 16,555 17,108 17,320 0.11%
  YoY % -7.25% 0.13% -0.74% 14.23% -3.23% -1.22% -
  Horiz. % 100.65% 108.52% 108.37% 109.18% 95.58% 98.78% 100.00%
Net Worth 138,752 129,801 118,001 111,118 102,900 97,246 89,990 7.48%
  YoY % 6.90% 10.00% 6.19% 7.99% 5.81% 8.06% -
  Horiz. % 154.19% 144.24% 131.13% 123.48% 114.35% 108.06% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 40 20 20 - -
  YoY % 0.00% 0.00% 0.00% 100.15% -0.04% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.07% 99.96% 100.00% -
Div Payout % - % - % - % 1.23 % 1.05 % 1.28 % - % -
  YoY % 0.00% 0.00% 0.00% 17.14% -17.97% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 96.09% 82.03% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 138,752 129,801 118,001 111,118 102,900 97,246 89,990 7.48%
  YoY % 6.90% 10.00% 6.19% 7.99% 5.81% 8.06% -
  Horiz. % 154.19% 144.24% 131.13% 123.48% 114.35% 108.06% 100.00%
NOSH 40,690 40,690 40,690 40,702 40,672 40,688 40,719 -0.01%
  YoY % 0.00% 0.00% -0.03% 0.08% -0.04% -0.08% -
  Horiz. % 99.93% 99.93% 99.93% 99.96% 99.88% 99.92% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 19.04 % 12.96 % 11.94 % 14.95 % 10.55 % 8.60 % 11.15 % 9.32%
  YoY % 46.91% 8.54% -20.13% 41.71% 22.67% -22.87% -
  Horiz. % 170.76% 116.23% 107.09% 134.08% 94.62% 77.13% 100.00%
ROE 2.94 % 2.14 % 2.15 % 2.97 % 1.88 % 1.64 % 2.39 % 3.51%
  YoY % 37.38% -0.47% -27.61% 57.98% 14.63% -31.38% -
  Horiz. % 123.01% 89.54% 89.96% 124.27% 78.66% 68.62% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 52.92 53.07 52.39 54.63 45.51 46.00 47.87 1.68%
  YoY % -0.28% 1.30% -4.10% 20.04% -1.07% -3.91% -
  Horiz. % 110.55% 110.86% 109.44% 114.12% 95.07% 96.09% 100.00%
EPS 10.03 6.81 6.00 8.11 4.76 3.92 5.28 11.28%
  YoY % 47.28% 13.50% -26.02% 70.38% 21.43% -25.76% -
  Horiz. % 189.96% 128.98% 113.64% 153.60% 90.15% 74.24% 100.00%
DPS 0.00 0.00 0.00 0.10 0.05 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.4100 3.1900 2.9000 2.7300 2.5300 2.3900 2.2100 7.49%
  YoY % 6.90% 10.00% 6.23% 7.91% 5.86% 8.14% -
  Horiz. % 154.30% 144.34% 131.22% 123.53% 114.48% 108.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 52.92 53.07 52.39 54.64 45.49 46.00 47.91 1.67%
  YoY % -0.28% 1.30% -4.12% 20.11% -1.11% -3.99% -
  Horiz. % 110.46% 110.77% 109.35% 114.05% 94.95% 96.01% 100.00%
EPS 10.03 6.81 6.00 8.11 4.76 3.92 5.28 11.28%
  YoY % 47.28% 13.50% -26.02% 70.38% 21.43% -25.76% -
  Horiz. % 189.96% 128.98% 113.64% 153.60% 90.15% 74.24% 100.00%
DPS 0.00 0.00 0.00 0.10 0.05 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.4100 3.1900 2.9000 2.7309 2.5289 2.3899 2.2116 7.48%
  YoY % 6.90% 10.00% 6.19% 7.99% 5.82% 8.06% -
  Horiz. % 154.19% 144.24% 131.13% 123.48% 114.35% 108.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.5700 2.1700 1.8800 1.6800 1.1900 0.7500 0.7400 -
P/RPS 4.86 4.09 3.59 3.08 2.62 1.63 1.55 20.97%
  YoY % 18.83% 13.93% 16.56% 17.56% 60.74% 5.16% -
  Horiz. % 313.55% 263.87% 231.61% 198.71% 169.03% 105.16% 100.00%
P/EPS 25.63 31.85 30.15 20.72 25.00 19.13 14.02 10.57%
  YoY % -19.53% 5.64% 45.51% -17.12% 30.68% 36.45% -
  Horiz. % 182.81% 227.18% 215.05% 147.79% 178.32% 136.45% 100.00%
EY 3.90 3.14 3.32 4.83 4.00 5.23 7.14 -9.58%
  YoY % 24.20% -5.42% -31.26% 20.75% -23.52% -26.75% -
  Horiz. % 54.62% 43.98% 46.50% 67.65% 56.02% 73.25% 100.00%
DY 0.00 0.00 0.00 0.06 0.04 0.07 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% -42.86% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 85.71% 57.14% 100.00% -
P/NAPS 0.75 0.68 0.65 0.62 0.47 0.31 0.33 14.66%
  YoY % 10.29% 4.62% 4.84% 31.91% 51.61% -6.06% -
  Horiz. % 227.27% 206.06% 196.97% 187.88% 142.42% 93.94% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 27/08/08 -
Price 3.0000 2.4800 2.0300 1.6300 1.3000 1.0600 0.8000 -
P/RPS 5.67 4.67 3.88 2.98 2.86 2.30 1.67 22.59%
  YoY % 21.41% 20.36% 30.20% 4.20% 24.35% 37.72% -
  Horiz. % 339.52% 279.64% 232.34% 178.44% 171.26% 137.72% 100.00%
P/EPS 29.92 36.40 32.56 20.10 27.31 27.04 15.15 12.00%
  YoY % -17.80% 11.79% 61.99% -26.40% 1.00% 78.48% -
  Horiz. % 197.49% 240.26% 214.92% 132.67% 180.26% 178.48% 100.00%
EY 3.34 2.75 3.07 4.98 3.66 3.70 6.60 -10.73%
  YoY % 21.45% -10.42% -38.35% 36.07% -1.08% -43.94% -
  Horiz. % 50.61% 41.67% 46.52% 75.45% 55.45% 56.06% 100.00%
DY 0.00 0.00 0.00 0.06 0.04 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% -20.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 120.00% 80.00% 100.00% -
P/NAPS 0.88 0.78 0.70 0.60 0.51 0.44 0.36 16.06%
  YoY % 12.82% 11.43% 16.67% 17.65% 15.91% 22.22% -
  Horiz. % 244.44% 216.67% 194.44% 166.67% 141.67% 122.22% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers