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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS