Highlights

[UMS] YoY Quarter Result on 2011-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     23.11%    YoY -     20.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 19,851 19,688 19,949 20,372 16,870 15,049 20,955 -0.90%
  YoY % 0.83% -1.31% -2.08% 20.76% 12.10% -28.18% -
  Horiz. % 94.73% 93.95% 95.20% 97.22% 80.51% 71.82% 100.00%
PBT 2,496 2,927 6,954 4,761 3,709 2,743 3,649 -6.13%
  YoY % -14.72% -57.91% 46.06% 28.36% 35.22% -24.83% -
  Horiz. % 68.40% 80.21% 190.57% 130.47% 101.64% 75.17% 100.00%
Tax -126 -1,324 -993 -692 -336 -501 -84 6.99%
  YoY % 90.48% -33.33% -43.50% -105.95% 32.93% -496.43% -
  Horiz. % 150.00% 1,576.19% 1,182.14% 823.81% 400.00% 596.43% 100.00%
NP 2,370 1,603 5,961 4,069 3,373 2,242 3,565 -6.58%
  YoY % 47.85% -73.11% 46.50% 20.63% 50.45% -37.11% -
  Horiz. % 66.48% 44.96% 167.21% 114.14% 94.61% 62.89% 100.00%
NP to SH 2,383 1,598 5,953 4,064 3,365 2,241 3,571 -6.52%
  YoY % 49.12% -73.16% 46.48% 20.77% 50.16% -37.24% -
  Horiz. % 66.73% 44.75% 166.70% 113.81% 94.23% 62.76% 100.00%
Tax Rate 5.05 % 45.23 % 14.28 % 14.53 % 9.06 % 18.26 % 2.30 % 14.00%
  YoY % -88.83% 216.74% -1.72% 60.38% -50.38% 693.91% -
  Horiz. % 219.57% 1,966.52% 620.87% 631.74% 393.91% 793.91% 100.00%
Total Cost 17,481 18,085 13,988 16,303 13,497 12,807 17,390 0.09%
  YoY % -3.34% 29.29% -14.20% 20.79% 5.39% -26.35% -
  Horiz. % 100.52% 104.00% 80.44% 93.75% 77.61% 73.65% 100.00%
Net Worth 139,973 128,173 124,511 115,126 106,237 99,267 93,952 6.87%
  YoY % 9.21% 2.94% 8.15% 8.37% 7.02% 5.66% -
  Horiz. % 148.98% 136.42% 132.53% 122.54% 113.08% 105.66% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 40 36 - 4,068 4,070 2,026 2,440 -49.44%
  YoY % 11.11% 0.00% 0.00% -0.06% 100.90% -16.98% -
  Horiz. % 1.67% 1.50% 0.00% 166.70% 166.80% 83.02% 100.00%
Div Payout % 1.71 % 2.29 % - % 100.10 % 120.96 % 90.41 % 68.34 % -45.90%
  YoY % -25.33% 0.00% 0.00% -17.25% 33.79% 32.29% -
  Horiz. % 2.50% 3.35% 0.00% 146.47% 177.00% 132.29% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 139,973 128,173 124,511 115,126 106,237 99,267 93,952 6.87%
  YoY % 9.21% 2.94% 8.15% 8.37% 7.02% 5.66% -
  Horiz. % 148.98% 136.42% 132.53% 122.54% 113.08% 105.66% 100.00%
NOSH 40,690 40,690 40,690 40,680 40,703 40,683 40,671 0.01%
  YoY % 0.00% 0.00% 0.02% -0.06% 0.05% 0.03% -
  Horiz. % 100.04% 100.04% 100.04% 100.02% 100.08% 100.03% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.94 % 8.14 % 29.88 % 19.97 % 19.99 % 14.90 % 17.01 % -5.73%
  YoY % 46.68% -72.76% 49.62% -0.10% 34.16% -12.40% -
  Horiz. % 70.19% 47.85% 175.66% 117.40% 117.52% 87.60% 100.00%
ROE 1.70 % 1.25 % 4.78 % 3.53 % 3.17 % 2.26 % 3.80 % -12.54%
  YoY % 36.00% -73.85% 35.41% 11.36% 40.27% -40.53% -
  Horiz. % 44.74% 32.89% 125.79% 92.89% 83.42% 59.47% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.79 48.39 49.03 50.08 41.45 36.99 51.52 -0.90%
  YoY % 0.83% -1.31% -2.10% 20.82% 12.06% -28.20% -
  Horiz. % 94.70% 93.92% 95.17% 97.20% 80.45% 71.80% 100.00%
EPS 5.86 3.93 14.63 9.99 8.27 5.51 8.78 -6.51%
  YoY % 49.11% -73.14% 46.45% 20.80% 50.09% -37.24% -
  Horiz. % 66.74% 44.76% 166.63% 113.78% 94.19% 62.76% 100.00%
DPS 0.10 0.09 0.00 10.00 10.00 4.98 6.00 -49.44%
  YoY % 11.11% 0.00% 0.00% 0.00% 100.80% -17.00% -
  Horiz. % 1.67% 1.50% 0.00% 166.67% 166.67% 83.00% 100.00%
NAPS 3.4400 3.1500 3.0600 2.8300 2.6100 2.4400 2.3100 6.86%
  YoY % 9.21% 2.94% 8.13% 8.43% 6.97% 5.63% -
  Horiz. % 148.92% 136.36% 132.47% 122.51% 112.99% 105.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.79 48.39 49.03 50.07 41.46 36.98 51.50 -0.90%
  YoY % 0.83% -1.31% -2.08% 20.77% 12.11% -28.19% -
  Horiz. % 94.74% 93.96% 95.20% 97.22% 80.50% 71.81% 100.00%
EPS 5.86 3.93 14.63 9.99 8.27 5.51 8.78 -6.51%
  YoY % 49.11% -73.14% 46.45% 20.80% 50.09% -37.24% -
  Horiz. % 66.74% 44.76% 166.63% 113.78% 94.19% 62.76% 100.00%
DPS 0.10 0.09 0.00 10.00 10.00 4.98 6.00 -49.44%
  YoY % 11.11% 0.00% 0.00% 0.00% 100.80% -17.00% -
  Horiz. % 1.67% 1.50% 0.00% 166.67% 166.67% 83.00% 100.00%
NAPS 3.4400 3.1500 3.0600 2.8294 2.6109 2.4396 2.3090 6.87%
  YoY % 9.21% 2.94% 8.15% 8.37% 7.02% 5.66% -
  Horiz. % 148.98% 136.42% 132.52% 122.54% 113.07% 105.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.0000 2.5900 1.8600 1.5800 1.3300 1.1300 0.8800 -
P/RPS 6.15 5.35 3.79 3.16 3.21 3.05 1.71 23.77%
  YoY % 14.95% 41.16% 19.94% -1.56% 5.25% 78.36% -
  Horiz. % 359.65% 312.87% 221.64% 184.80% 187.72% 178.36% 100.00%
P/EPS 51.23 65.95 12.71 15.82 16.09 20.51 10.02 31.24%
  YoY % -22.32% 418.88% -19.66% -1.68% -21.55% 104.69% -
  Horiz. % 511.28% 658.18% 126.85% 157.88% 160.58% 204.69% 100.00%
EY 1.95 1.52 7.87 6.32 6.22 4.87 9.98 -23.81%
  YoY % 28.29% -80.69% 24.53% 1.61% 27.72% -51.20% -
  Horiz. % 19.54% 15.23% 78.86% 63.33% 62.32% 48.80% 100.00%
DY 0.03 0.03 0.00 6.33 7.52 4.41 6.82 -59.50%
  YoY % 0.00% 0.00% 0.00% -15.82% 70.52% -35.34% -
  Horiz. % 0.44% 0.44% 0.00% 92.82% 110.26% 64.66% 100.00%
P/NAPS 0.87 0.82 0.61 0.56 0.51 0.46 0.38 14.80%
  YoY % 6.10% 34.43% 8.93% 9.80% 10.87% 21.05% -
  Horiz. % 228.95% 215.79% 160.53% 147.37% 134.21% 121.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 27/11/13 26/11/12 24/11/11 25/11/10 25/11/09 26/11/08 -
Price 2.9000 2.6800 1.9000 1.8000 1.3800 1.1100 0.6000 -
P/RPS 5.94 5.54 3.88 3.59 3.33 3.00 1.16 31.27%
  YoY % 7.22% 42.78% 8.08% 7.81% 11.00% 158.62% -
  Horiz. % 512.07% 477.59% 334.48% 309.48% 287.07% 258.62% 100.00%
P/EPS 49.52 68.24 12.99 18.02 16.69 20.15 6.83 39.10%
  YoY % -27.43% 425.33% -27.91% 7.97% -17.17% 195.02% -
  Horiz. % 725.04% 999.12% 190.19% 263.84% 244.36% 295.02% 100.00%
EY 2.02 1.47 7.70 5.55 5.99 4.96 14.63 -28.10%
  YoY % 37.41% -80.91% 38.74% -7.35% 20.77% -66.10% -
  Horiz. % 13.81% 10.05% 52.63% 37.94% 40.94% 33.90% 100.00%
DY 0.03 0.03 0.00 5.56 7.25 4.49 10.00 -62.01%
  YoY % 0.00% 0.00% 0.00% -23.31% 61.47% -55.10% -
  Horiz. % 0.30% 0.30% 0.00% 55.60% 72.50% 44.90% 100.00%
P/NAPS 0.84 0.85 0.62 0.64 0.53 0.45 0.26 21.58%
  YoY % -1.18% 37.10% -3.12% 20.75% 17.78% 73.08% -
  Horiz. % 323.08% 326.92% 238.46% 246.15% 203.85% 173.08% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers