Highlights

[UMS] YoY Quarter Result on 2009-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Mar-2009  [#2]
Profit Trend QoQ -     -23.26%    YoY -     15.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 19,182 18,445 17,012 17,274 17,849 16,213 14,241 5.08%
  YoY % 4.00% 8.42% -1.52% -3.22% 10.09% 13.85% -
  Horiz. % 134.70% 129.52% 119.46% 121.30% 125.34% 113.85% 100.00%
PBT 2,950 2,646 1,829 2,146 2,173 3,808 2,215 4.89%
  YoY % 11.49% 44.67% -14.77% -1.24% -42.94% 71.92% -
  Horiz. % 133.18% 119.46% 82.57% 96.88% 98.10% 171.92% 100.00%
Tax -1,076 -757 -679 -780 -970 -1,078 -795 5.17%
  YoY % -42.14% -11.49% 12.95% 19.59% 10.02% -35.60% -
  Horiz. % 135.35% 95.22% 85.41% 98.11% 122.01% 135.60% 100.00%
NP 1,874 1,889 1,150 1,366 1,203 2,730 1,420 4.73%
  YoY % -0.79% 64.26% -15.81% 13.55% -55.93% 92.25% -
  Horiz. % 131.97% 133.03% 80.99% 96.20% 84.72% 192.25% 100.00%
NP to SH 1,847 1,868 1,138 1,366 1,179 2,717 1,411 4.59%
  YoY % -1.12% 64.15% -16.69% 15.86% -56.61% 92.56% -
  Horiz. % 130.90% 132.39% 80.65% 96.81% 83.56% 192.56% 100.00%
Tax Rate 36.47 % 28.61 % 37.12 % 36.35 % 44.64 % 28.31 % 35.89 % 0.27%
  YoY % 27.47% -22.93% 2.12% -18.57% 57.68% -21.12% -
  Horiz. % 101.62% 79.72% 103.43% 101.28% 124.38% 78.88% 100.00%
Total Cost 17,308 16,556 15,862 15,908 16,646 13,483 12,821 5.12%
  YoY % 4.54% 4.38% -0.29% -4.43% 23.46% 5.16% -
  Horiz. % 135.00% 129.13% 123.72% 124.08% 129.83% 105.16% 100.00%
Net Worth 118,814 110,696 102,826 97,164 89,034 80,127 76,039 7.71%
  YoY % 7.33% 7.65% 5.83% 9.13% 11.12% 5.38% -
  Horiz. % 156.25% 145.58% 135.23% 127.78% 117.09% 105.38% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 118,814 110,696 102,826 97,164 89,034 80,127 76,039 7.71%
  YoY % 7.33% 7.65% 5.83% 9.13% 11.12% 5.38% -
  Horiz. % 156.25% 145.58% 135.23% 127.78% 117.09% 105.38% 100.00%
NOSH 40,690 40,697 40,642 40,654 40,655 40,673 40,662 0.01%
  YoY % -0.02% 0.13% -0.03% -0.00% -0.05% 0.03% -
  Horiz. % 100.07% 100.08% 99.95% 99.98% 99.98% 100.03% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.77 % 10.24 % 6.76 % 7.91 % 6.74 % 16.84 % 9.97 % -0.34%
  YoY % -4.59% 51.48% -14.54% 17.36% -59.98% 68.91% -
  Horiz. % 97.99% 102.71% 67.80% 79.34% 67.60% 168.91% 100.00%
ROE 1.55 % 1.69 % 1.11 % 1.41 % 1.32 % 3.39 % 1.86 % -2.99%
  YoY % -8.28% 52.25% -21.28% 6.82% -61.06% 82.26% -
  Horiz. % 83.33% 90.86% 59.68% 75.81% 70.97% 182.26% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.14 45.32 41.86 42.49 43.90 39.86 35.02 5.07%
  YoY % 4.02% 8.27% -1.48% -3.21% 10.14% 13.82% -
  Horiz. % 134.61% 129.41% 119.53% 121.33% 125.36% 113.82% 100.00%
EPS 4.54 4.59 2.80 3.36 2.90 6.68 3.47 4.58%
  YoY % -1.09% 63.93% -16.67% 15.86% -56.59% 92.51% -
  Horiz. % 130.84% 132.28% 80.69% 96.83% 83.57% 192.51% 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 2.9200 2.7200 2.5300 2.3900 2.1900 1.9700 1.8700 7.70%
  YoY % 7.35% 7.51% 5.86% 9.13% 11.17% 5.35% -
  Horiz. % 156.15% 145.45% 135.29% 127.81% 117.11% 105.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.14 45.33 41.81 42.45 43.87 39.85 35.00 5.08%
  YoY % 3.99% 8.42% -1.51% -3.24% 10.09% 13.86% -
  Horiz. % 134.69% 129.51% 119.46% 121.29% 125.34% 113.86% 100.00%
EPS 4.54 4.59 2.80 3.36 2.90 6.68 3.47 4.58%
  YoY % -1.09% 63.93% -16.67% 15.86% -56.59% 92.51% -
  Horiz. % 130.84% 132.28% 80.69% 96.83% 83.57% 192.51% 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 2.9200 2.7205 2.5271 2.3879 2.1881 1.9692 1.8688 7.71%
  YoY % 7.33% 7.65% 5.83% 9.13% 11.12% 5.37% -
  Horiz. % 156.25% 145.57% 135.23% 127.78% 117.09% 105.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.8500 1.7500 1.3900 0.7900 0.8000 0.8000 0.8400 -
P/RPS 3.92 3.86 3.32 1.86 1.82 2.01 2.40 8.51%
  YoY % 1.55% 16.27% 78.49% 2.20% -9.45% -16.25% -
  Horiz. % 163.33% 160.83% 138.33% 77.50% 75.83% 83.75% 100.00%
P/EPS 40.76 38.13 49.64 23.51 27.59 11.98 24.21 9.06%
  YoY % 6.90% -23.19% 111.14% -14.79% 130.30% -50.52% -
  Horiz. % 168.36% 157.50% 205.04% 97.11% 113.96% 49.48% 100.00%
EY 2.45 2.62 2.01 4.25 3.63 8.35 4.13 -8.33%
  YoY % -6.49% 30.35% -52.71% 17.08% -56.53% 102.18% -
  Horiz. % 59.32% 63.44% 48.67% 102.91% 87.89% 202.18% 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 0.64 0.55 0.33 0.37 0.41 0.45 5.76%
  YoY % -1.56% 16.36% 66.67% -10.81% -9.76% -8.89% -
  Horiz. % 140.00% 142.22% 122.22% 73.33% 82.22% 91.11% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 27/05/11 26/05/10 27/05/09 27/05/08 29/05/07 25/05/06 -
Price 1.6900 1.6100 1.2200 0.7000 0.8000 0.7200 0.7100 -
P/RPS 3.58 3.55 2.91 1.65 1.82 1.81 2.03 9.91%
  YoY % 0.85% 21.99% 76.36% -9.34% 0.55% -10.84% -
  Horiz. % 176.35% 174.88% 143.35% 81.28% 89.66% 89.16% 100.00%
P/EPS 37.23 35.08 43.57 20.83 27.59 10.78 20.46 10.48%
  YoY % 6.13% -19.49% 109.17% -24.50% 155.94% -47.31% -
  Horiz. % 181.96% 171.46% 212.95% 101.81% 134.85% 52.69% 100.00%
EY 2.69 2.85 2.30 4.80 3.63 9.28 4.89 -9.47%
  YoY % -5.61% 23.91% -52.08% 32.23% -60.88% 89.78% -
  Horiz. % 55.01% 58.28% 47.03% 98.16% 74.23% 189.78% 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 0.58 0.59 0.48 0.29 0.37 0.37 0.38 7.29%
  YoY % -1.69% 22.92% 65.52% -21.62% 0.00% -2.63% -
  Horiz. % 152.63% 155.26% 126.32% 76.32% 97.37% 97.37% 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