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 - 40,749
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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers