Highlights

[UMS] YoY Quarter Result on 2008-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2008
Quarter 30-Sep-2008  [#4]
Profit Trend QoQ -     66.09%    YoY -     142.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 20,372 16,870 15,049 20,955 18,758 16,559 15,464 4.70%
  YoY % 20.76% 12.10% -28.18% 11.71% 13.28% 7.08% -
  Horiz. % 131.74% 109.09% 97.32% 135.51% 121.30% 107.08% 100.00%
PBT 4,761 3,709 2,743 3,649 1,889 829 1,861 16.94%
  YoY % 28.36% 35.22% -24.83% 93.17% 127.86% -55.45% -
  Horiz. % 255.83% 199.30% 147.39% 196.08% 101.50% 44.55% 100.00%
Tax -692 -336 -501 -84 -407 -921 -320 13.71%
  YoY % -105.95% 32.93% -496.43% 79.36% 55.81% -187.81% -
  Horiz. % 216.25% 105.00% 156.56% 26.25% 127.19% 287.81% 100.00%
NP 4,069 3,373 2,242 3,565 1,482 -92 1,541 17.56%
  YoY % 20.63% 50.45% -37.11% 140.55% 1,710.87% -105.97% -
  Horiz. % 264.05% 218.88% 145.49% 231.34% 96.17% -5.97% 100.00%
NP to SH 4,064 3,365 2,241 3,571 1,475 -114 1,542 17.52%
  YoY % 20.77% 50.16% -37.24% 142.10% 1,393.86% -107.39% -
  Horiz. % 263.55% 218.22% 145.33% 231.58% 95.65% -7.39% 100.00%
Tax Rate 14.53 % 9.06 % 18.26 % 2.30 % 21.55 % 111.10 % 17.20 % -2.77%
  YoY % 60.38% -50.38% 693.91% -89.33% -80.60% 545.93% -
  Horiz. % 84.48% 52.67% 106.16% 13.37% 125.29% 645.93% 100.00%
Total Cost 16,303 13,497 12,807 17,390 17,276 16,651 13,923 2.66%
  YoY % 20.79% 5.39% -26.35% 0.66% 3.75% 19.59% -
  Horiz. % 117.09% 96.94% 91.98% 124.90% 124.08% 119.59% 100.00%
Net Worth 115,126 106,237 99,267 93,952 82,714 77,239 72,421 8.03%
  YoY % 8.37% 7.02% 5.66% 13.59% 7.09% 6.65% -
  Horiz. % 158.97% 146.69% 137.07% 129.73% 114.21% 106.65% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,068 4,070 2,026 2,440 2,037 2,065 2,034 12.24%
  YoY % -0.06% 100.90% -16.98% 19.78% -1.35% 1.52% -
  Horiz. % 199.97% 200.09% 99.59% 119.96% 100.15% 101.52% 100.00%
Div Payout % 100.10 % 120.96 % 90.41 % 68.34 % 138.12 % - % 131.93 % -4.50%
  YoY % -17.25% 33.79% 32.29% -50.52% 0.00% 0.00% -
  Horiz. % 75.87% 91.68% 68.53% 51.80% 104.69% 0.00% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 115,126 106,237 99,267 93,952 82,714 77,239 72,421 8.03%
  YoY % 8.37% 7.02% 5.66% 13.59% 7.09% 6.65% -
  Horiz. % 158.97% 146.69% 137.07% 129.73% 114.21% 106.65% 100.00%
NOSH 40,680 40,703 40,683 40,671 40,745 41,304 40,686 -0.00%
  YoY % -0.06% 0.05% 0.03% -0.18% -1.35% 1.52% -
  Horiz. % 99.99% 100.04% 99.99% 99.97% 100.15% 101.52% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.97 % 19.99 % 14.90 % 17.01 % 7.90 % -0.56 % 9.97 % 12.27%
  YoY % -0.10% 34.16% -12.40% 115.32% 1,510.71% -105.62% -
  Horiz. % 200.30% 200.50% 149.45% 170.61% 79.24% -5.62% 100.00%
ROE 3.53 % 3.17 % 2.26 % 3.80 % 1.78 % -0.15 % 2.13 % 8.78%
  YoY % 11.36% 40.27% -40.53% 113.48% 1,286.67% -107.04% -
  Horiz. % 165.73% 148.83% 106.10% 178.40% 83.57% -7.04% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 50.08 41.45 36.99 51.52 46.04 40.09 38.01 4.70%
  YoY % 20.82% 12.06% -28.20% 11.90% 14.84% 5.47% -
  Horiz. % 131.75% 109.05% 97.32% 135.54% 121.13% 105.47% 100.00%
EPS 9.99 8.27 5.51 8.78 3.62 -0.28 3.79 17.52%
  YoY % 20.80% 50.09% -37.24% 142.54% 1,392.86% -107.39% -
  Horiz. % 263.59% 218.21% 145.38% 231.66% 95.51% -7.39% 100.00%
DPS 10.00 10.00 4.98 6.00 5.00 5.00 5.00 12.24%
  YoY % 0.00% 100.80% -17.00% 20.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 99.60% 120.00% 100.00% 100.00% 100.00%
NAPS 2.8300 2.6100 2.4400 2.3100 2.0300 1.8700 1.7800 8.03%
  YoY % 8.43% 6.97% 5.63% 13.79% 8.56% 5.06% -
  Horiz. % 158.99% 146.63% 137.08% 129.78% 114.04% 105.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 50.07 41.46 36.98 51.50 46.10 40.70 38.00 4.70%
  YoY % 20.77% 12.11% -28.19% 11.71% 13.27% 7.11% -
  Horiz. % 131.76% 109.11% 97.32% 135.53% 121.32% 107.11% 100.00%
EPS 9.99 8.27 5.51 8.78 3.62 -0.28 3.79 17.52%
  YoY % 20.80% 50.09% -37.24% 142.54% 1,392.86% -107.39% -
  Horiz. % 263.59% 218.21% 145.38% 231.66% 95.51% -7.39% 100.00%
DPS 10.00 10.00 4.98 6.00 5.01 5.08 5.00 12.24%
  YoY % 0.00% 100.80% -17.00% 19.76% -1.38% 1.60% -
  Horiz. % 200.00% 200.00% 99.60% 120.00% 100.20% 101.60% 100.00%
NAPS 2.8294 2.6109 2.4396 2.3090 2.0328 1.8982 1.7798 8.03%
  YoY % 8.37% 7.02% 5.66% 13.59% 7.09% 6.65% -
  Horiz. % 158.97% 146.70% 137.07% 129.73% 114.22% 106.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.5800 1.3300 1.1300 0.8800 0.8400 0.7200 0.7500 -
P/RPS 3.16 3.21 3.05 1.71 1.82 1.80 1.97 8.19%
  YoY % -1.56% 5.25% 78.36% -6.04% 1.11% -8.63% -
  Horiz. % 160.41% 162.94% 154.82% 86.80% 92.39% 91.37% 100.00%
P/EPS 15.82 16.09 20.51 10.02 23.20 -260.87 19.79 -3.66%
  YoY % -1.68% -21.55% 104.69% -56.81% 108.89% -1,418.19% -
  Horiz. % 79.94% 81.30% 103.64% 50.63% 117.23% -1,318.19% 100.00%
EY 6.32 6.22 4.87 9.98 4.31 -0.38 5.05 3.81%
  YoY % 1.61% 27.72% -51.20% 131.55% 1,234.21% -107.52% -
  Horiz. % 125.15% 123.17% 96.44% 197.62% 85.35% -7.52% 100.00%
DY 6.33 7.52 4.41 6.82 5.95 6.94 6.67 -0.87%
  YoY % -15.82% 70.52% -35.34% 14.62% -14.27% 4.05% -
  Horiz. % 94.90% 112.74% 66.12% 102.25% 89.21% 104.05% 100.00%
P/NAPS 0.56 0.51 0.46 0.38 0.41 0.39 0.42 4.91%
  YoY % 9.80% 10.87% 21.05% -7.32% 5.13% -7.14% -
  Horiz. % 133.33% 121.43% 109.52% 90.48% 97.62% 92.86% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 25/11/09 26/11/08 29/11/07 30/11/06 29/11/05 -
Price 1.8000 1.3800 1.1100 0.6000 0.8100 0.7500 0.7300 -
P/RPS 3.59 3.33 3.00 1.16 1.76 1.87 1.92 10.99%
  YoY % 7.81% 11.00% 158.62% -34.09% -5.88% -2.60% -
  Horiz. % 186.98% 173.44% 156.25% 60.42% 91.67% 97.40% 100.00%
P/EPS 18.02 16.69 20.15 6.83 22.38 -271.74 19.26 -1.10%
  YoY % 7.97% -17.17% 195.02% -69.48% 108.24% -1,510.90% -
  Horiz. % 93.56% 86.66% 104.62% 35.46% 116.20% -1,410.90% 100.00%
EY 5.55 5.99 4.96 14.63 4.47 -0.37 5.19 1.12%
  YoY % -7.35% 20.77% -66.10% 227.29% 1,308.11% -107.13% -
  Horiz. % 106.94% 115.41% 95.57% 281.89% 86.13% -7.13% 100.00%
DY 5.56 7.25 4.49 10.00 6.17 6.67 6.85 -3.42%
  YoY % -23.31% 61.47% -55.10% 62.07% -7.50% -2.63% -
  Horiz. % 81.17% 105.84% 65.55% 145.99% 90.07% 97.37% 100.00%
P/NAPS 0.64 0.53 0.45 0.26 0.40 0.40 0.41 7.70%
  YoY % 20.75% 17.78% 73.08% -35.00% 0.00% -2.44% -
  Horiz. % 156.10% 129.27% 109.76% 63.41% 97.56% 97.56% 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.
 


 

274  300  583  1168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.395+0.015 
 ARMADA 0.3150.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.71+0.08 
 KNM-WB 0.1950.00 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 MNC 0.115+0.015 
 MNC-WA 0.0150.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 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
5. 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?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
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