Highlights

[UMS] YoY Quarter Result on 2009-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     3.30%    YoY -     30.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,962 21,326 20,212 19,271 17,845 17,245 16,230 5.95%
  YoY % 7.67% 5.51% 4.88% 7.99% 3.48% 6.25% -
  Horiz. % 141.48% 131.40% 124.53% 118.74% 109.95% 106.25% 100.00%
PBT 4,330 3,836 3,498 3,150 2,416 2,385 2,021 13.53%
  YoY % 12.88% 9.66% 11.05% 30.38% 1.30% 18.01% -
  Horiz. % 214.25% 189.81% 173.08% 155.86% 119.54% 118.01% 100.00%
Tax -1,207 -1,014 -944 -809 -623 -693 -826 6.52%
  YoY % -19.03% -7.42% -16.69% -29.86% 10.10% 16.10% -
  Horiz. % 146.13% 122.76% 114.29% 97.94% 75.42% 83.90% 100.00%
NP 3,123 2,822 2,554 2,341 1,793 1,692 1,195 17.35%
  YoY % 10.67% 10.49% 9.10% 30.56% 5.97% 41.59% -
  Horiz. % 261.34% 236.15% 213.72% 195.90% 150.04% 141.59% 100.00%
NP to SH 3,110 2,815 2,533 2,315 1,780 1,686 1,180 17.51%
  YoY % 10.48% 11.13% 9.42% 30.06% 5.58% 42.88% -
  Horiz. % 263.56% 238.56% 214.66% 196.19% 150.85% 142.88% 100.00%
Tax Rate 27.88 % 26.43 % 26.99 % 25.68 % 25.79 % 29.06 % 40.87 % -6.17%
  YoY % 5.49% -2.07% 5.10% -0.43% -11.25% -28.90% -
  Horiz. % 68.22% 64.67% 66.04% 62.83% 63.10% 71.10% 100.00%
Total Cost 19,839 18,504 17,658 16,930 16,052 15,553 15,035 4.73%
  YoY % 7.21% 4.79% 4.30% 5.47% 3.21% 3.45% -
  Horiz. % 131.95% 123.07% 117.45% 112.60% 106.76% 103.45% 100.00%
Net Worth 127,359 117,187 108,557 101,713 96,128 88,372 77,310 8.67%
  YoY % 8.68% 7.95% 6.73% 5.81% 8.78% 14.31% -
  Horiz. % 164.74% 151.58% 140.42% 131.57% 124.34% 114.31% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 127,359 117,187 108,557 101,713 96,128 88,372 77,310 8.67%
  YoY % 8.68% 7.95% 6.73% 5.81% 8.78% 14.31% -
  Horiz. % 164.74% 151.58% 140.42% 131.57% 124.34% 114.31% 100.00%
NOSH 40,690 40,690 40,658 40,685 40,732 40,724 40,689 0.00%
  YoY % 0.00% 0.08% -0.07% -0.12% 0.02% 0.09% -
  Horiz. % 100.00% 100.00% 99.92% 99.99% 100.10% 100.09% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.60 % 13.23 % 12.64 % 12.15 % 10.05 % 9.81 % 7.36 % 10.77%
  YoY % 2.80% 4.67% 4.03% 20.90% 2.45% 33.29% -
  Horiz. % 184.78% 179.76% 171.74% 165.08% 136.55% 133.29% 100.00%
ROE 2.44 % 2.40 % 2.33 % 2.28 % 1.85 % 1.91 % 1.53 % 8.08%
  YoY % 1.67% 3.00% 2.19% 23.24% -3.14% 24.84% -
  Horiz. % 159.48% 156.86% 152.29% 149.02% 120.92% 124.84% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.43 52.41 49.71 47.37 43.81 42.35 39.89 5.95%
  YoY % 7.67% 5.43% 4.94% 8.13% 3.45% 6.17% -
  Horiz. % 141.46% 131.39% 124.62% 118.75% 109.83% 106.17% 100.00%
EPS 7.64 6.92 6.23 5.69 4.37 4.14 2.90 17.50%
  YoY % 10.40% 11.08% 9.49% 30.21% 5.56% 42.76% -
  Horiz. % 263.45% 238.62% 214.83% 196.21% 150.69% 142.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1300 2.8800 2.6700 2.5000 2.3600 2.1700 1.9000 8.67%
  YoY % 8.68% 7.87% 6.80% 5.93% 8.76% 14.21% -
  Horiz. % 164.74% 151.58% 140.53% 131.58% 124.21% 114.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.43 52.41 49.67 47.36 43.86 42.38 39.89 5.95%
  YoY % 7.67% 5.52% 4.88% 7.98% 3.49% 6.24% -
  Horiz. % 141.46% 131.39% 124.52% 118.73% 109.95% 106.24% 100.00%
EPS 7.64 6.92 6.23 5.69 4.37 4.14 2.90 17.50%
  YoY % 10.40% 11.08% 9.49% 30.21% 5.56% 42.76% -
  Horiz. % 263.45% 238.62% 214.83% 196.21% 150.69% 142.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1300 2.8800 2.6679 2.4997 2.3625 2.1718 1.9000 8.67%
  YoY % 8.68% 7.95% 6.73% 5.81% 8.78% 14.31% -
  Horiz. % 164.74% 151.58% 140.42% 131.56% 124.34% 114.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.9600 1.8600 1.6500 1.1300 0.6600 0.8100 0.7300 -
P/RPS 3.47 3.55 3.32 2.39 1.51 1.91 1.83 11.24%
  YoY % -2.25% 6.93% 38.91% 58.28% -20.94% 4.37% -
  Horiz. % 189.62% 193.99% 181.42% 130.60% 82.51% 104.37% 100.00%
P/EPS 25.64 26.89 26.48 19.86 15.10 19.57 25.17 0.31%
  YoY % -4.65% 1.55% 33.33% 31.52% -22.84% -22.25% -
  Horiz. % 101.87% 106.83% 105.20% 78.90% 59.99% 77.75% 100.00%
EY 3.90 3.72 3.78 5.04 6.62 5.11 3.97 -0.30%
  YoY % 4.84% -1.59% -25.00% -23.87% 29.55% 28.72% -
  Horiz. % 98.24% 93.70% 95.21% 126.95% 166.75% 128.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.65 0.62 0.45 0.28 0.37 0.38 8.78%
  YoY % -3.08% 4.84% 37.78% 60.71% -24.32% -2.63% -
  Horiz. % 165.79% 171.05% 163.16% 118.42% 73.68% 97.37% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 29/02/08 27/02/07 -
Price 1.8500 1.8600 1.6800 1.2700 0.8200 0.7500 0.8300 -
P/RPS 3.28 3.55 3.38 2.68 1.87 1.77 2.08 7.88%
  YoY % -7.61% 5.03% 26.12% 43.32% 5.65% -14.90% -
  Horiz. % 157.69% 170.67% 162.50% 128.85% 89.90% 85.10% 100.00%
P/EPS 24.20 26.89 26.97 22.32 18.76 18.12 28.62 -2.75%
  YoY % -10.00% -0.30% 20.83% 18.98% 3.53% -36.69% -
  Horiz. % 84.56% 93.96% 94.23% 77.99% 65.55% 63.31% 100.00%
EY 4.13 3.72 3.71 4.48 5.33 5.52 3.49 2.84%
  YoY % 11.02% 0.27% -17.19% -15.95% -3.44% 58.17% -
  Horiz. % 118.34% 106.59% 106.30% 128.37% 152.72% 158.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.65 0.63 0.51 0.35 0.35 0.44 5.01%
  YoY % -9.23% 3.17% 23.53% 45.71% 0.00% -20.45% -
  Horiz. % 134.09% 147.73% 143.18% 115.91% 79.55% 79.55% 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