Highlights

[UMS] YoY Quarter Result on 2009-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend QoQ -     40.50%    YoY -     -37.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,949 20,372 16,870 15,049 20,955 18,758 16,559 3.15%
  YoY % -2.08% 20.76% 12.10% -28.18% 11.71% 13.28% -
  Horiz. % 120.47% 123.03% 101.88% 90.88% 126.55% 113.28% 100.00%
PBT 6,954 4,761 3,709 2,743 3,649 1,889 829 42.50%
  YoY % 46.06% 28.36% 35.22% -24.83% 93.17% 127.86% -
  Horiz. % 838.84% 574.31% 447.41% 330.88% 440.17% 227.86% 100.00%
Tax -993 -692 -336 -501 -84 -407 -921 1.26%
  YoY % -43.50% -105.95% 32.93% -496.43% 79.36% 55.81% -
  Horiz. % 107.82% 75.14% 36.48% 54.40% 9.12% 44.19% 100.00%
NP 5,961 4,069 3,373 2,242 3,565 1,482 -92 -
  YoY % 46.50% 20.63% 50.45% -37.11% 140.55% 1,710.87% -
  Horiz. % -6,479.35% -4,422.83% -3,666.30% -2,436.96% -3,875.00% -1,610.87% 100.00%
NP to SH 5,953 4,064 3,365 2,241 3,571 1,475 -114 -
  YoY % 46.48% 20.77% 50.16% -37.24% 142.10% 1,393.86% -
  Horiz. % -5,221.93% -3,564.91% -2,951.75% -1,965.79% -3,132.46% -1,293.86% 100.00%
Tax Rate 14.28 % 14.53 % 9.06 % 18.26 % 2.30 % 21.55 % 111.10 % -28.94%
  YoY % -1.72% 60.38% -50.38% 693.91% -89.33% -80.60% -
  Horiz. % 12.85% 13.08% 8.15% 16.44% 2.07% 19.40% 100.00%
Total Cost 13,988 16,303 13,497 12,807 17,390 17,276 16,651 -2.86%
  YoY % -14.20% 20.79% 5.39% -26.35% 0.66% 3.75% -
  Horiz. % 84.01% 97.91% 81.06% 76.91% 104.44% 103.75% 100.00%
Net Worth 124,511 115,126 106,237 99,267 93,952 82,714 77,239 8.28%
  YoY % 8.15% 8.37% 7.02% 5.66% 13.59% 7.09% -
  Horiz. % 161.20% 149.05% 137.54% 128.52% 121.64% 107.09% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 4,068 4,070 2,026 2,440 2,037 2,065 -
  YoY % 0.00% -0.06% 100.90% -16.98% 19.78% -1.35% -
  Horiz. % 0.00% 196.98% 197.09% 98.10% 118.16% 98.65% 100.00%
Div Payout % - % 100.10 % 120.96 % 90.41 % 68.34 % 138.12 % - % -
  YoY % 0.00% -17.25% 33.79% 32.29% -50.52% 0.00% -
  Horiz. % 0.00% 72.47% 87.58% 65.46% 49.48% 100.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,511 115,126 106,237 99,267 93,952 82,714 77,239 8.28%
  YoY % 8.15% 8.37% 7.02% 5.66% 13.59% 7.09% -
  Horiz. % 161.20% 149.05% 137.54% 128.52% 121.64% 107.09% 100.00%
NOSH 40,690 40,680 40,703 40,683 40,671 40,745 41,304 -0.25%
  YoY % 0.02% -0.06% 0.05% 0.03% -0.18% -1.35% -
  Horiz. % 98.51% 98.49% 98.55% 98.50% 98.47% 98.65% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.88 % 19.97 % 19.99 % 14.90 % 17.01 % 7.90 % -0.56 % -
  YoY % 49.62% -0.10% 34.16% -12.40% 115.32% 1,510.71% -
  Horiz. % -5,335.71% -3,566.07% -3,569.64% -2,660.71% -3,037.50% -1,410.71% 100.00%
ROE 4.78 % 3.53 % 3.17 % 2.26 % 3.80 % 1.78 % -0.15 % -
  YoY % 35.41% 11.36% 40.27% -40.53% 113.48% 1,286.67% -
  Horiz. % -3,186.67% -2,353.33% -2,113.33% -1,506.67% -2,533.33% -1,186.67% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.03 50.08 41.45 36.99 51.52 46.04 40.09 3.41%
  YoY % -2.10% 20.82% 12.06% -28.20% 11.90% 14.84% -
  Horiz. % 122.30% 124.92% 103.39% 92.27% 128.51% 114.84% 100.00%
EPS 14.63 9.99 8.27 5.51 8.78 3.62 -0.28 -
  YoY % 46.45% 20.80% 50.09% -37.24% 142.54% 1,392.86% -
  Horiz. % -5,225.00% -3,567.86% -2,953.57% -1,967.86% -3,135.71% -1,292.86% 100.00%
DPS 0.00 10.00 10.00 4.98 6.00 5.00 5.00 -
  YoY % 0.00% 0.00% 100.80% -17.00% 20.00% 0.00% -
  Horiz. % 0.00% 200.00% 200.00% 99.60% 120.00% 100.00% 100.00%
NAPS 3.0600 2.8300 2.6100 2.4400 2.3100 2.0300 1.8700 8.55%
  YoY % 8.13% 8.43% 6.97% 5.63% 13.79% 8.56% -
  Horiz. % 163.64% 151.34% 139.57% 130.48% 123.53% 108.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.03 50.07 41.46 36.98 51.50 46.10 40.70 3.15%
  YoY % -2.08% 20.77% 12.11% -28.19% 11.71% 13.27% -
  Horiz. % 120.47% 123.02% 101.87% 90.86% 126.54% 113.27% 100.00%
EPS 14.63 9.99 8.27 5.51 8.78 3.62 -0.28 -
  YoY % 46.45% 20.80% 50.09% -37.24% 142.54% 1,392.86% -
  Horiz. % -5,225.00% -3,567.86% -2,953.57% -1,967.86% -3,135.71% -1,292.86% 100.00%
DPS 0.00 10.00 10.00 4.98 6.00 5.01 5.08 -
  YoY % 0.00% 0.00% 100.80% -17.00% 19.76% -1.38% -
  Horiz. % 0.00% 196.85% 196.85% 98.03% 118.11% 98.62% 100.00%
NAPS 3.0600 2.8294 2.6109 2.4396 2.3090 2.0328 1.8982 8.28%
  YoY % 8.15% 8.37% 7.02% 5.66% 13.59% 7.09% -
  Horiz. % 161.21% 149.06% 137.55% 128.52% 121.64% 107.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.8600 1.5800 1.3300 1.1300 0.8800 0.8400 0.7200 -
P/RPS 3.79 3.16 3.21 3.05 1.71 1.82 1.80 13.20%
  YoY % 19.94% -1.56% 5.25% 78.36% -6.04% 1.11% -
  Horiz. % 210.56% 175.56% 178.33% 169.44% 95.00% 101.11% 100.00%
P/EPS 12.71 15.82 16.09 20.51 10.02 23.20 -260.87 -
  YoY % -19.66% -1.68% -21.55% 104.69% -56.81% 108.89% -
  Horiz. % -4.87% -6.06% -6.17% -7.86% -3.84% -8.89% 100.00%
EY 7.87 6.32 6.22 4.87 9.98 4.31 -0.38 -
  YoY % 24.53% 1.61% 27.72% -51.20% 131.55% 1,234.21% -
  Horiz. % -2,071.05% -1,663.16% -1,636.84% -1,281.58% -2,626.32% -1,134.21% 100.00%
DY 0.00 6.33 7.52 4.41 6.82 5.95 6.94 -
  YoY % 0.00% -15.82% 70.52% -35.34% 14.62% -14.27% -
  Horiz. % 0.00% 91.21% 108.36% 63.54% 98.27% 85.73% 100.00%
P/NAPS 0.61 0.56 0.51 0.46 0.38 0.41 0.39 7.73%
  YoY % 8.93% 9.80% 10.87% 21.05% -7.32% 5.13% -
  Horiz. % 156.41% 143.59% 130.77% 117.95% 97.44% 105.13% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 25/11/09 26/11/08 29/11/07 30/11/06 -
Price 1.9000 1.8000 1.3800 1.1100 0.6000 0.8100 0.7500 -
P/RPS 3.88 3.59 3.33 3.00 1.16 1.76 1.87 12.92%
  YoY % 8.08% 7.81% 11.00% 158.62% -34.09% -5.88% -
  Horiz. % 207.49% 191.98% 178.07% 160.43% 62.03% 94.12% 100.00%
P/EPS 12.99 18.02 16.69 20.15 6.83 22.38 -271.74 -
  YoY % -27.91% 7.97% -17.17% 195.02% -69.48% 108.24% -
  Horiz. % -4.78% -6.63% -6.14% -7.42% -2.51% -8.24% 100.00%
EY 7.70 5.55 5.99 4.96 14.63 4.47 -0.37 -
  YoY % 38.74% -7.35% 20.77% -66.10% 227.29% 1,308.11% -
  Horiz. % -2,081.08% -1,500.00% -1,618.92% -1,340.54% -3,954.05% -1,208.11% 100.00%
DY 0.00 5.56 7.25 4.49 10.00 6.17 6.67 -
  YoY % 0.00% -23.31% 61.47% -55.10% 62.07% -7.50% -
  Horiz. % 0.00% 83.36% 108.70% 67.32% 149.93% 92.50% 100.00%
P/NAPS 0.62 0.64 0.53 0.45 0.26 0.40 0.40 7.57%
  YoY % -3.12% 20.75% 17.78% 73.08% -35.00% 0.00% -
  Horiz. % 155.00% 160.00% 132.50% 112.50% 65.00% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers