Highlights

[UMS] YoY Quarter Result on 2012-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     37.36%    YoY -     -23.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 19,487 21,533 21,593 21,316 22,234 18,508 18,717 0.67%
  YoY % -9.50% -0.28% 1.30% -4.13% 20.13% -1.12% -
  Horiz. % 104.11% 115.05% 115.37% 113.89% 118.79% 98.88% 100.00%
PBT 12,012 5,052 3,747 3,334 4,222 2,814 2,439 30.42%
  YoY % 137.77% 34.83% 12.39% -21.03% 50.04% 15.38% -
  Horiz. % 492.50% 207.13% 153.63% 136.70% 173.10% 115.38% 100.00%
Tax -1,038 -952 -949 -788 -898 -861 -830 3.80%
  YoY % -9.03% -0.32% -20.43% 12.25% -4.30% -3.73% -
  Horiz. % 125.06% 114.70% 114.34% 94.94% 108.19% 103.73% 100.00%
NP 10,974 4,100 2,798 2,546 3,324 1,953 1,609 37.69%
  YoY % 167.66% 46.53% 9.90% -23.41% 70.20% 21.38% -
  Horiz. % 682.04% 254.82% 173.90% 158.23% 206.59% 121.38% 100.00%
NP to SH 10,962 4,080 2,772 2,537 3,301 1,936 1,595 37.87%
  YoY % 168.68% 47.19% 9.26% -23.14% 70.51% 21.38% -
  Horiz. % 687.27% 255.80% 173.79% 159.06% 206.96% 121.38% 100.00%
Tax Rate 8.64 % 18.84 % 25.33 % 23.64 % 21.27 % 30.60 % 34.03 % -20.42%
  YoY % -54.14% -25.62% 7.15% 11.14% -30.49% -10.08% -
  Horiz. % 25.39% 55.36% 74.43% 69.47% 62.50% 89.92% 100.00%
Total Cost 8,513 17,433 18,795 18,770 18,910 16,555 17,108 -10.98%
  YoY % -51.17% -7.25% 0.13% -0.74% 14.23% -3.23% -
  Horiz. % 49.76% 101.90% 109.86% 109.71% 110.53% 96.77% 100.00%
Net Worth 150,146 138,752 129,801 118,001 111,118 102,900 97,246 7.50%
  YoY % 8.21% 6.90% 10.00% 6.19% 7.99% 5.81% -
  Horiz. % 154.40% 142.68% 133.48% 121.34% 114.27% 105.81% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 40 20 20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.15% -0.04% -
  Horiz. % 0.00% 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% 0.00% 17.14% -17.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 96.09% 82.03% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 150,146 138,752 129,801 118,001 111,118 102,900 97,246 7.50%
  YoY % 8.21% 6.90% 10.00% 6.19% 7.99% 5.81% -
  Horiz. % 154.40% 142.68% 133.48% 121.34% 114.27% 105.81% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,702 40,672 40,688 0.00%
  YoY % 0.00% 0.00% 0.00% -0.03% 0.08% -0.04% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.03% 99.96% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 56.31 % 19.04 % 12.96 % 11.94 % 14.95 % 10.55 % 8.60 % 36.76%
  YoY % 195.75% 46.91% 8.54% -20.13% 41.71% 22.67% -
  Horiz. % 654.77% 221.40% 150.70% 138.84% 173.84% 122.67% 100.00%
ROE 7.30 % 2.94 % 2.14 % 2.15 % 2.97 % 1.88 % 1.64 % 28.24%
  YoY % 148.30% 37.38% -0.47% -27.61% 57.98% 14.63% -
  Horiz. % 445.12% 179.27% 130.49% 131.10% 181.10% 114.63% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.89 52.92 53.07 52.39 54.63 45.51 46.00 0.67%
  YoY % -9.50% -0.28% 1.30% -4.10% 20.04% -1.07% -
  Horiz. % 104.11% 115.04% 115.37% 113.89% 118.76% 98.93% 100.00%
EPS 26.94 10.03 6.81 6.00 8.11 4.76 3.92 37.87%
  YoY % 168.59% 47.28% 13.50% -26.02% 70.38% 21.43% -
  Horiz. % 687.24% 255.87% 173.72% 153.06% 206.89% 121.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.10 0.05 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 3.6900 3.4100 3.1900 2.9000 2.7300 2.5300 2.3900 7.50%
  YoY % 8.21% 6.90% 10.00% 6.23% 7.91% 5.86% -
  Horiz. % 154.39% 142.68% 133.47% 121.34% 114.23% 105.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.89 52.92 53.07 52.39 54.64 45.49 46.00 0.67%
  YoY % -9.50% -0.28% 1.30% -4.12% 20.11% -1.11% -
  Horiz. % 104.11% 115.04% 115.37% 113.89% 118.78% 98.89% 100.00%
EPS 26.94 10.03 6.81 6.00 8.11 4.76 3.92 37.87%
  YoY % 168.59% 47.28% 13.50% -26.02% 70.38% 21.43% -
  Horiz. % 687.24% 255.87% 173.72% 153.06% 206.89% 121.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.10 0.05 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 3.6900 3.4100 3.1900 2.9000 2.7309 2.5289 2.3899 7.50%
  YoY % 8.21% 6.90% 10.00% 6.19% 7.99% 5.82% -
  Horiz. % 154.40% 142.68% 133.48% 121.34% 114.27% 105.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.5800 2.5700 2.1700 1.8800 1.6800 1.1900 0.7500 -
P/RPS 5.39 4.86 4.09 3.59 3.08 2.62 1.63 22.05%
  YoY % 10.91% 18.83% 13.93% 16.56% 17.56% 60.74% -
  Horiz. % 330.67% 298.16% 250.92% 220.25% 188.96% 160.74% 100.00%
P/EPS 9.58 25.63 31.85 30.15 20.72 25.00 19.13 -10.88%
  YoY % -62.62% -19.53% 5.64% 45.51% -17.12% 30.68% -
  Horiz. % 50.08% 133.98% 166.49% 157.61% 108.31% 130.68% 100.00%
EY 10.44 3.90 3.14 3.32 4.83 4.00 5.23 12.20%
  YoY % 167.69% 24.20% -5.42% -31.26% 20.75% -23.52% -
  Horiz. % 199.62% 74.57% 60.04% 63.48% 92.35% 76.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.06 0.04 0.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% -42.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.71% 57.14% 100.00%
P/NAPS 0.70 0.75 0.68 0.65 0.62 0.47 0.31 14.53%
  YoY % -6.67% 10.29% 4.62% 4.84% 31.91% 51.61% -
  Horiz. % 225.81% 241.94% 219.35% 209.68% 200.00% 151.61% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 -
Price 2.7000 3.0000 2.4800 2.0300 1.6300 1.3000 1.0600 -
P/RPS 5.64 5.67 4.67 3.88 2.98 2.86 2.30 16.12%
  YoY % -0.53% 21.41% 20.36% 30.20% 4.20% 24.35% -
  Horiz. % 245.22% 246.52% 203.04% 168.70% 129.57% 124.35% 100.00%
P/EPS 10.02 29.92 36.40 32.56 20.10 27.31 27.04 -15.24%
  YoY % -66.51% -17.80% 11.79% 61.99% -26.40% 1.00% -
  Horiz. % 37.06% 110.65% 134.62% 120.41% 74.33% 101.00% 100.00%
EY 9.98 3.34 2.75 3.07 4.98 3.66 3.70 17.97%
  YoY % 198.80% 21.45% -10.42% -38.35% 36.07% -1.08% -
  Horiz. % 269.73% 90.27% 74.32% 82.97% 134.59% 98.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.06 0.04 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 120.00% 80.00% 100.00%
P/NAPS 0.73 0.88 0.78 0.70 0.60 0.51 0.44 8.80%
  YoY % -17.05% 12.82% 11.43% 16.67% 17.65% 15.91% -
  Horiz. % 165.91% 200.00% 177.27% 159.09% 136.36% 115.91% 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.
 


 

240  284  564  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29+0.01 
 ARMADA 0.32+0.015 
 SAPNRG-WA 0.12+0.005 
 GPACKET-WB 0.265+0.01 
 HSI-H8E 0.29+0.015 
 HSI-C7E 0.21-0.02 
 MNC 0.100.00 
 HSI-H6S 0.16+0.015 
 KNM 0.395+0.02 
 VSOLAR 0.100.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers