Highlights

[UMS] YoY Quarter Result on 2012-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     134.65%    YoY -     46.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 18,055 19,851 19,688 19,949 20,372 16,870 15,049 3.08%
  YoY % -9.05% 0.83% -1.31% -2.08% 20.76% 12.10% -
  Horiz. % 119.97% 131.91% 130.83% 132.56% 135.37% 112.10% 100.00%
PBT 2,717 2,496 2,927 6,954 4,761 3,709 2,743 -0.16%
  YoY % 8.85% -14.72% -57.91% 46.06% 28.36% 35.22% -
  Horiz. % 99.05% 91.00% 106.71% 253.52% 173.57% 135.22% 100.00%
Tax 145 -126 -1,324 -993 -692 -336 -501 -
  YoY % 215.08% 90.48% -33.33% -43.50% -105.95% 32.93% -
  Horiz. % -28.94% 25.15% 264.27% 198.20% 138.12% 67.07% 100.00%
NP 2,862 2,370 1,603 5,961 4,069 3,373 2,242 4.15%
  YoY % 20.76% 47.85% -73.11% 46.50% 20.63% 50.45% -
  Horiz. % 127.65% 105.71% 71.50% 265.88% 181.49% 150.45% 100.00%
NP to SH 2,850 2,383 1,598 5,953 4,064 3,365 2,241 4.09%
  YoY % 19.60% 49.12% -73.16% 46.48% 20.77% 50.16% -
  Horiz. % 127.18% 106.34% 71.31% 265.64% 181.35% 150.16% 100.00%
Tax Rate -5.34 % 5.05 % 45.23 % 14.28 % 14.53 % 9.06 % 18.26 % -
  YoY % -205.74% -88.83% 216.74% -1.72% 60.38% -50.38% -
  Horiz. % -29.24% 27.66% 247.70% 78.20% 79.57% 49.62% 100.00%
Total Cost 15,193 17,481 18,085 13,988 16,303 13,497 12,807 2.89%
  YoY % -13.09% -3.34% 29.29% -14.20% 20.79% 5.39% -
  Horiz. % 118.63% 136.50% 141.21% 109.22% 127.30% 105.39% 100.00%
Net Worth 154,215 139,973 128,173 124,511 115,126 106,237 99,267 7.61%
  YoY % 10.17% 9.21% 2.94% 8.15% 8.37% 7.02% -
  Horiz. % 155.35% 141.01% 129.12% 125.43% 115.98% 107.02% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 40 40 36 - 4,068 4,070 2,026 -47.85%
  YoY % 0.00% 11.11% 0.00% 0.00% -0.06% 100.90% -
  Horiz. % 2.01% 2.01% 1.81% 0.00% 200.79% 200.90% 100.00%
Div Payout % 1.43 % 1.71 % 2.29 % - % 100.10 % 120.96 % 90.41 % -49.88%
  YoY % -16.37% -25.33% 0.00% 0.00% -17.25% 33.79% -
  Horiz. % 1.58% 1.89% 2.53% 0.00% 110.72% 133.79% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 154,215 139,973 128,173 124,511 115,126 106,237 99,267 7.61%
  YoY % 10.17% 9.21% 2.94% 8.15% 8.37% 7.02% -
  Horiz. % 155.35% 141.01% 129.12% 125.43% 115.98% 107.02% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,680 40,703 40,683 0.00%
  YoY % 0.00% 0.00% 0.00% 0.02% -0.06% 0.05% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 99.99% 100.05% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.85 % 11.94 % 8.14 % 29.88 % 19.97 % 19.99 % 14.90 % 1.03%
  YoY % 32.75% 46.68% -72.76% 49.62% -0.10% 34.16% -
  Horiz. % 106.38% 80.13% 54.63% 200.54% 134.03% 134.16% 100.00%
ROE 1.85 % 1.70 % 1.25 % 4.78 % 3.53 % 3.17 % 2.26 % -3.28%
  YoY % 8.82% 36.00% -73.85% 35.41% 11.36% 40.27% -
  Horiz. % 81.86% 75.22% 55.31% 211.50% 156.19% 140.27% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.37 48.79 48.39 49.03 50.08 41.45 36.99 3.08%
  YoY % -9.06% 0.83% -1.31% -2.10% 20.82% 12.06% -
  Horiz. % 119.95% 131.90% 130.82% 132.55% 135.39% 112.06% 100.00%
EPS 7.00 5.86 3.93 14.63 9.99 8.27 5.51 4.07%
  YoY % 19.45% 49.11% -73.14% 46.45% 20.80% 50.09% -
  Horiz. % 127.04% 106.35% 71.32% 265.52% 181.31% 150.09% 100.00%
DPS 0.10 0.10 0.09 0.00 10.00 10.00 4.98 -47.85%
  YoY % 0.00% 11.11% 0.00% 0.00% 0.00% 100.80% -
  Horiz. % 2.01% 2.01% 1.81% 0.00% 200.80% 200.80% 100.00%
NAPS 3.7900 3.4400 3.1500 3.0600 2.8300 2.6100 2.4400 7.61%
  YoY % 10.17% 9.21% 2.94% 8.13% 8.43% 6.97% -
  Horiz. % 155.33% 140.98% 129.10% 125.41% 115.98% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.37 48.79 48.39 49.03 50.07 41.46 36.98 3.08%
  YoY % -9.06% 0.83% -1.31% -2.08% 20.77% 12.11% -
  Horiz. % 119.98% 131.94% 130.85% 132.59% 135.40% 112.11% 100.00%
EPS 7.00 5.86 3.93 14.63 9.99 8.27 5.51 4.07%
  YoY % 19.45% 49.11% -73.14% 46.45% 20.80% 50.09% -
  Horiz. % 127.04% 106.35% 71.32% 265.52% 181.31% 150.09% 100.00%
DPS 0.10 0.10 0.09 0.00 10.00 10.00 4.98 -47.85%
  YoY % 0.00% 11.11% 0.00% 0.00% 0.00% 100.80% -
  Horiz. % 2.01% 2.01% 1.81% 0.00% 200.80% 200.80% 100.00%
NAPS 3.7900 3.4400 3.1500 3.0600 2.8294 2.6109 2.4396 7.61%
  YoY % 10.17% 9.21% 2.94% 8.15% 8.37% 7.02% -
  Horiz. % 155.35% 141.01% 129.12% 125.43% 115.98% 107.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.6000 3.0000 2.5900 1.8600 1.5800 1.3300 1.1300 -
P/RPS 5.86 6.15 5.35 3.79 3.16 3.21 3.05 11.49%
  YoY % -4.72% 14.95% 41.16% 19.94% -1.56% 5.25% -
  Horiz. % 192.13% 201.64% 175.41% 124.26% 103.61% 105.25% 100.00%
P/EPS 37.12 51.23 65.95 12.71 15.82 16.09 20.51 10.39%
  YoY % -27.54% -22.32% 418.88% -19.66% -1.68% -21.55% -
  Horiz. % 180.98% 249.78% 321.55% 61.97% 77.13% 78.45% 100.00%
EY 2.69 1.95 1.52 7.87 6.32 6.22 4.87 -9.41%
  YoY % 37.95% 28.29% -80.69% 24.53% 1.61% 27.72% -
  Horiz. % 55.24% 40.04% 31.21% 161.60% 129.77% 127.72% 100.00%
DY 0.04 0.03 0.03 0.00 6.33 7.52 4.41 -54.32%
  YoY % 33.33% 0.00% 0.00% 0.00% -15.82% 70.52% -
  Horiz. % 0.91% 0.68% 0.68% 0.00% 143.54% 170.52% 100.00%
P/NAPS 0.69 0.87 0.82 0.61 0.56 0.51 0.46 6.99%
  YoY % -20.69% 6.10% 34.43% 8.93% 9.80% 10.87% -
  Horiz. % 150.00% 189.13% 178.26% 132.61% 121.74% 110.87% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 25/11/14 27/11/13 26/11/12 24/11/11 25/11/10 25/11/09 -
Price 2.7300 2.9000 2.6800 1.9000 1.8000 1.3800 1.1100 -
P/RPS 6.15 5.94 5.54 3.88 3.59 3.33 3.00 12.70%
  YoY % 3.54% 7.22% 42.78% 8.08% 7.81% 11.00% -
  Horiz. % 205.00% 198.00% 184.67% 129.33% 119.67% 111.00% 100.00%
P/EPS 38.98 49.52 68.24 12.99 18.02 16.69 20.15 11.62%
  YoY % -21.28% -27.43% 425.33% -27.91% 7.97% -17.17% -
  Horiz. % 193.45% 245.76% 338.66% 64.47% 89.43% 82.83% 100.00%
EY 2.57 2.02 1.47 7.70 5.55 5.99 4.96 -10.37%
  YoY % 27.23% 37.41% -80.91% 38.74% -7.35% 20.77% -
  Horiz. % 51.81% 40.73% 29.64% 155.24% 111.90% 120.77% 100.00%
DY 0.04 0.03 0.03 0.00 5.56 7.25 4.49 -54.45%
  YoY % 33.33% 0.00% 0.00% 0.00% -23.31% 61.47% -
  Horiz. % 0.89% 0.67% 0.67% 0.00% 123.83% 161.47% 100.00%
P/NAPS 0.72 0.84 0.85 0.62 0.64 0.53 0.45 8.14%
  YoY % -14.29% -1.18% 37.10% -3.12% 20.75% 17.78% -
  Horiz. % 160.00% 186.67% 188.89% 137.78% 142.22% 117.78% 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