Highlights

[UMS] YoY Quarter Result on 2011-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -30.73%    YoY -     11.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 17,379 19,860 22,962 21,326 20,212 19,271 17,845 -0.44%
  YoY % -12.49% -13.51% 7.67% 5.51% 4.88% 7.99% -
  Horiz. % 97.39% 111.29% 128.67% 119.51% 113.26% 107.99% 100.00%
PBT 955 2,827 4,330 3,836 3,498 3,150 2,416 -14.33%
  YoY % -66.22% -34.71% 12.88% 9.66% 11.05% 30.38% -
  Horiz. % 39.53% 117.01% 179.22% 158.77% 144.78% 130.38% 100.00%
Tax -523 -794 -1,207 -1,014 -944 -809 -623 -2.87%
  YoY % 34.13% 34.22% -19.03% -7.42% -16.69% -29.86% -
  Horiz. % 83.95% 127.45% 193.74% 162.76% 151.52% 129.86% 100.00%
NP 432 2,033 3,123 2,822 2,554 2,341 1,793 -21.11%
  YoY % -78.75% -34.90% 10.67% 10.49% 9.10% 30.56% -
  Horiz. % 24.09% 113.39% 174.18% 157.39% 142.44% 130.56% 100.00%
NP to SH 423 2,008 3,110 2,815 2,533 2,315 1,780 -21.29%
  YoY % -78.93% -35.43% 10.48% 11.13% 9.42% 30.06% -
  Horiz. % 23.76% 112.81% 174.72% 158.15% 142.30% 130.06% 100.00%
Tax Rate 54.76 % 28.09 % 27.88 % 26.43 % 26.99 % 25.68 % 25.79 % 13.36%
  YoY % 94.94% 0.75% 5.49% -2.07% 5.10% -0.43% -
  Horiz. % 212.33% 108.92% 108.10% 102.48% 104.65% 99.57% 100.00%
Total Cost 16,947 17,827 19,839 18,504 17,658 16,930 16,052 0.91%
  YoY % -4.94% -10.14% 7.21% 4.79% 4.30% 5.47% -
  Horiz. % 105.58% 111.06% 123.59% 115.28% 110.00% 105.47% 100.00%
Net Worth 141,194 131,021 127,359 117,187 108,557 101,713 96,128 6.61%
  YoY % 7.76% 2.88% 8.68% 7.95% 6.73% 5.81% -
  Horiz. % 146.88% 136.30% 132.49% 121.91% 112.93% 105.81% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 141,194 131,021 127,359 117,187 108,557 101,713 96,128 6.61%
  YoY % 7.76% 2.88% 8.68% 7.95% 6.73% 5.81% -
  Horiz. % 146.88% 136.30% 132.49% 121.91% 112.93% 105.81% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,658 40,685 40,732 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.08% -0.07% -0.12% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 99.82% 99.88% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.49 % 10.24 % 13.60 % 13.23 % 12.64 % 12.15 % 10.05 % -20.74%
  YoY % -75.68% -24.71% 2.80% 4.67% 4.03% 20.90% -
  Horiz. % 24.78% 101.89% 135.32% 131.64% 125.77% 120.90% 100.00%
ROE 0.30 % 1.53 % 2.44 % 2.40 % 2.33 % 2.28 % 1.85 % -26.14%
  YoY % -80.39% -37.30% 1.67% 3.00% 2.19% 23.24% -
  Horiz. % 16.22% 82.70% 131.89% 129.73% 125.95% 123.24% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.71 48.81 56.43 52.41 49.71 47.37 43.81 -0.42%
  YoY % -12.50% -13.50% 7.67% 5.43% 4.94% 8.13% -
  Horiz. % 97.49% 111.41% 128.81% 119.63% 113.47% 108.13% 100.00%
EPS 1.04 4.93 7.64 6.92 6.23 5.69 4.37 -21.27%
  YoY % -78.90% -35.47% 10.40% 11.08% 9.49% 30.21% -
  Horiz. % 23.80% 112.81% 174.83% 158.35% 142.56% 130.21% 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 3.4700 3.2200 3.1300 2.8800 2.6700 2.5000 2.3600 6.63%
  YoY % 7.76% 2.88% 8.68% 7.87% 6.80% 5.93% -
  Horiz. % 147.03% 136.44% 132.63% 122.03% 113.14% 105.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.71 48.81 56.43 52.41 49.67 47.36 43.86 -0.44%
  YoY % -12.50% -13.50% 7.67% 5.52% 4.88% 7.98% -
  Horiz. % 97.38% 111.29% 128.66% 119.49% 113.25% 107.98% 100.00%
EPS 1.04 4.93 7.64 6.92 6.23 5.69 4.37 -21.27%
  YoY % -78.90% -35.47% 10.40% 11.08% 9.49% 30.21% -
  Horiz. % 23.80% 112.81% 174.83% 158.35% 142.56% 130.21% 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 3.4700 3.2200 3.1300 2.8800 2.6679 2.4997 2.3625 6.61%
  YoY % 7.76% 2.88% 8.68% 7.95% 6.73% 5.81% -
  Horiz. % 146.88% 136.30% 132.49% 121.90% 112.93% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.0000 2.3900 1.9600 1.8600 1.6500 1.1300 0.6600 -
P/RPS 7.02 4.90 3.47 3.55 3.32 2.39 1.51 29.17%
  YoY % 43.27% 41.21% -2.25% 6.93% 38.91% 58.28% -
  Horiz. % 464.90% 324.50% 229.80% 235.10% 219.87% 158.28% 100.00%
P/EPS 288.58 48.43 25.64 26.89 26.48 19.86 15.10 63.47%
  YoY % 495.87% 88.88% -4.65% 1.55% 33.33% 31.52% -
  Horiz. % 1,911.13% 320.73% 169.80% 178.08% 175.36% 131.52% 100.00%
EY 0.35 2.06 3.90 3.72 3.78 5.04 6.62 -38.72%
  YoY % -83.01% -47.18% 4.84% -1.59% -25.00% -23.87% -
  Horiz. % 5.29% 31.12% 58.91% 56.19% 57.10% 76.13% 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 0.86 0.74 0.63 0.65 0.62 0.45 0.28 20.56%
  YoY % 16.22% 17.46% -3.08% 4.84% 37.78% 60.71% -
  Horiz. % 307.14% 264.29% 225.00% 232.14% 221.43% 160.71% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 -
Price 2.8900 2.5000 1.8500 1.8600 1.6800 1.2700 0.8200 -
P/RPS 6.77 5.12 3.28 3.55 3.38 2.68 1.87 23.90%
  YoY % 32.23% 56.10% -7.61% 5.03% 26.12% 43.32% -
  Horiz. % 362.03% 273.80% 175.40% 189.84% 180.75% 143.32% 100.00%
P/EPS 278.00 50.66 24.20 26.89 26.97 22.32 18.76 56.69%
  YoY % 448.76% 109.34% -10.00% -0.30% 20.83% 18.98% -
  Horiz. % 1,481.88% 270.04% 129.00% 143.34% 143.76% 118.98% 100.00%
EY 0.36 1.97 4.13 3.72 3.71 4.48 5.33 -36.17%
  YoY % -81.73% -52.30% 11.02% 0.27% -17.19% -15.95% -
  Horiz. % 6.75% 36.96% 77.49% 69.79% 69.61% 84.05% 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 0.83 0.78 0.59 0.65 0.63 0.51 0.35 15.47%
  YoY % 6.41% 32.20% -9.23% 3.17% 23.53% 45.71% -
  Horiz. % 237.14% 222.86% 168.57% 185.71% 180.00% 145.71% 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.
 


 

313  1646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PTRANS-WA 0.030.00 
 AAX 0.185-0.01 
 SUMATEC 0.025-0.005 
 ISTONE 0.160.00 
 MSPORTS 0.010.00 
 AIRASIA 1.81-0.01 
 PANSAR 0.4450.00 
 MI 1.86+0.20 
 JADI 0.055-0.005 
 PA 0.0550.00 

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