Highlights

[UMS] YoY Quarter Result on 2010-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     73.81%    YoY -     50.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 19,688 19,949 20,372 16,870 15,049 20,955 18,758 0.81%
  YoY % -1.31% -2.08% 20.76% 12.10% -28.18% 11.71% -
  Horiz. % 104.96% 106.35% 108.60% 89.93% 80.23% 111.71% 100.00%
PBT 2,927 6,954 4,761 3,709 2,743 3,649 1,889 7.56%
  YoY % -57.91% 46.06% 28.36% 35.22% -24.83% 93.17% -
  Horiz. % 154.95% 368.13% 252.04% 196.35% 145.21% 193.17% 100.00%
Tax -1,324 -993 -692 -336 -501 -84 -407 21.70%
  YoY % -33.33% -43.50% -105.95% 32.93% -496.43% 79.36% -
  Horiz. % 325.31% 243.98% 170.02% 82.56% 123.10% 20.64% 100.00%
NP 1,603 5,961 4,069 3,373 2,242 3,565 1,482 1.32%
  YoY % -73.11% 46.50% 20.63% 50.45% -37.11% 140.55% -
  Horiz. % 108.16% 402.23% 274.56% 227.60% 151.28% 240.55% 100.00%
NP to SH 1,598 5,953 4,064 3,365 2,241 3,571 1,475 1.34%
  YoY % -73.16% 46.48% 20.77% 50.16% -37.24% 142.10% -
  Horiz. % 108.34% 403.59% 275.53% 228.14% 151.93% 242.10% 100.00%
Tax Rate 45.23 % 14.28 % 14.53 % 9.06 % 18.26 % 2.30 % 21.55 % 13.14%
  YoY % 216.74% -1.72% 60.38% -50.38% 693.91% -89.33% -
  Horiz. % 209.88% 66.26% 67.42% 42.04% 84.73% 10.67% 100.00%
Total Cost 18,085 13,988 16,303 13,497 12,807 17,390 17,276 0.76%
  YoY % 29.29% -14.20% 20.79% 5.39% -26.35% 0.66% -
  Horiz. % 104.68% 80.97% 94.37% 78.13% 74.13% 100.66% 100.00%
Net Worth 128,173 124,511 115,126 106,237 99,267 93,952 82,714 7.57%
  YoY % 2.94% 8.15% 8.37% 7.02% 5.66% 13.59% -
  Horiz. % 154.96% 150.53% 139.19% 128.44% 120.01% 113.59% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 36 - 4,068 4,070 2,026 2,440 2,037 -48.79%
  YoY % 0.00% 0.00% -0.06% 100.90% -16.98% 19.78% -
  Horiz. % 1.80% 0.00% 199.68% 199.79% 99.45% 119.78% 100.00%
Div Payout % 2.29 % - % 100.10 % 120.96 % 90.41 % 68.34 % 138.12 % -49.47%
  YoY % 0.00% 0.00% -17.25% 33.79% 32.29% -50.52% -
  Horiz. % 1.66% 0.00% 72.47% 87.58% 65.46% 49.48% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 128,173 124,511 115,126 106,237 99,267 93,952 82,714 7.57%
  YoY % 2.94% 8.15% 8.37% 7.02% 5.66% 13.59% -
  Horiz. % 154.96% 150.53% 139.19% 128.44% 120.01% 113.59% 100.00%
NOSH 40,690 40,690 40,680 40,703 40,683 40,671 40,745 -0.02%
  YoY % 0.00% 0.02% -0.06% 0.05% 0.03% -0.18% -
  Horiz. % 99.86% 99.86% 99.84% 99.90% 99.85% 99.82% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.14 % 29.88 % 19.97 % 19.99 % 14.90 % 17.01 % 7.90 % 0.50%
  YoY % -72.76% 49.62% -0.10% 34.16% -12.40% 115.32% -
  Horiz. % 103.04% 378.23% 252.78% 253.04% 188.61% 215.32% 100.00%
ROE 1.25 % 4.78 % 3.53 % 3.17 % 2.26 % 3.80 % 1.78 % -5.72%
  YoY % -73.85% 35.41% 11.36% 40.27% -40.53% 113.48% -
  Horiz. % 70.22% 268.54% 198.31% 178.09% 126.97% 213.48% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 48.39 49.03 50.08 41.45 36.99 51.52 46.04 0.83%
  YoY % -1.31% -2.10% 20.82% 12.06% -28.20% 11.90% -
  Horiz. % 105.10% 106.49% 108.77% 90.03% 80.34% 111.90% 100.00%
EPS 3.93 14.63 9.99 8.27 5.51 8.78 3.62 1.38%
  YoY % -73.14% 46.45% 20.80% 50.09% -37.24% 142.54% -
  Horiz. % 108.56% 404.14% 275.97% 228.45% 152.21% 242.54% 100.00%
DPS 0.09 0.00 10.00 10.00 4.98 6.00 5.00 -48.78%
  YoY % 0.00% 0.00% 0.00% 100.80% -17.00% 20.00% -
  Horiz. % 1.80% 0.00% 200.00% 200.00% 99.60% 120.00% 100.00%
NAPS 3.1500 3.0600 2.8300 2.6100 2.4400 2.3100 2.0300 7.59%
  YoY % 2.94% 8.13% 8.43% 6.97% 5.63% 13.79% -
  Horiz. % 155.17% 150.74% 139.41% 128.57% 120.20% 113.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 48.39 49.03 50.07 41.46 36.98 51.50 46.10 0.81%
  YoY % -1.31% -2.08% 20.77% 12.11% -28.19% 11.71% -
  Horiz. % 104.97% 106.36% 108.61% 89.93% 80.22% 111.71% 100.00%
EPS 3.93 14.63 9.99 8.27 5.51 8.78 3.62 1.38%
  YoY % -73.14% 46.45% 20.80% 50.09% -37.24% 142.54% -
  Horiz. % 108.56% 404.14% 275.97% 228.45% 152.21% 242.54% 100.00%
DPS 0.09 0.00 10.00 10.00 4.98 6.00 5.01 -48.79%
  YoY % 0.00% 0.00% 0.00% 100.80% -17.00% 19.76% -
  Horiz. % 1.80% 0.00% 199.60% 199.60% 99.40% 119.76% 100.00%
NAPS 3.1500 3.0600 2.8294 2.6109 2.4396 2.3090 2.0328 7.57%
  YoY % 2.94% 8.15% 8.37% 7.02% 5.66% 13.59% -
  Horiz. % 154.96% 150.53% 139.19% 128.44% 120.01% 113.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.5900 1.8600 1.5800 1.3300 1.1300 0.8800 0.8400 -
P/RPS 5.35 3.79 3.16 3.21 3.05 1.71 1.82 19.67%
  YoY % 41.16% 19.94% -1.56% 5.25% 78.36% -6.04% -
  Horiz. % 293.96% 208.24% 173.63% 176.37% 167.58% 93.96% 100.00%
P/EPS 65.95 12.71 15.82 16.09 20.51 10.02 23.20 19.00%
  YoY % 418.88% -19.66% -1.68% -21.55% 104.69% -56.81% -
  Horiz. % 284.27% 54.78% 68.19% 69.35% 88.41% 43.19% 100.00%
EY 1.52 7.87 6.32 6.22 4.87 9.98 4.31 -15.93%
  YoY % -80.69% 24.53% 1.61% 27.72% -51.20% 131.55% -
  Horiz. % 35.27% 182.60% 146.64% 144.32% 112.99% 231.55% 100.00%
DY 0.03 0.00 6.33 7.52 4.41 6.82 5.95 -58.56%
  YoY % 0.00% 0.00% -15.82% 70.52% -35.34% 14.62% -
  Horiz. % 0.50% 0.00% 106.39% 126.39% 74.12% 114.62% 100.00%
P/NAPS 0.82 0.61 0.56 0.51 0.46 0.38 0.41 12.23%
  YoY % 34.43% 8.93% 9.80% 10.87% 21.05% -7.32% -
  Horiz. % 200.00% 148.78% 136.59% 124.39% 112.20% 92.68% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 24/11/11 25/11/10 25/11/09 26/11/08 29/11/07 -
Price 2.6800 1.9000 1.8000 1.3800 1.1100 0.6000 0.8100 -
P/RPS 5.54 3.88 3.59 3.33 3.00 1.16 1.76 21.04%
  YoY % 42.78% 8.08% 7.81% 11.00% 158.62% -34.09% -
  Horiz. % 314.77% 220.45% 203.98% 189.20% 170.45% 65.91% 100.00%
P/EPS 68.24 12.99 18.02 16.69 20.15 6.83 22.38 20.40%
  YoY % 425.33% -27.91% 7.97% -17.17% 195.02% -69.48% -
  Horiz. % 304.92% 58.04% 80.52% 74.58% 90.04% 30.52% 100.00%
EY 1.47 7.70 5.55 5.99 4.96 14.63 4.47 -16.90%
  YoY % -80.91% 38.74% -7.35% 20.77% -66.10% 227.29% -
  Horiz. % 32.89% 172.26% 124.16% 134.00% 110.96% 327.29% 100.00%
DY 0.03 0.00 5.56 7.25 4.49 10.00 6.17 -58.81%
  YoY % 0.00% 0.00% -23.31% 61.47% -55.10% 62.07% -
  Horiz. % 0.49% 0.00% 90.11% 117.50% 72.77% 162.07% 100.00%
P/NAPS 0.85 0.62 0.64 0.53 0.45 0.26 0.40 13.37%
  YoY % 37.10% -3.12% 20.75% 17.78% 73.08% -35.00% -
  Horiz. % 212.50% 155.00% 160.00% 132.50% 112.50% 65.00% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers