Highlights

[UMS] YoY Quarter Result on 2010-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -50.84%    YoY -     -16.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 21,295 19,182 18,445 17,012 17,274 17,849 16,213 4.64%
  YoY % 11.02% 4.00% 8.42% -1.52% -3.22% 10.09% -
  Horiz. % 131.35% 118.31% 113.77% 104.93% 106.54% 110.09% 100.00%
PBT 3,797 2,950 2,646 1,829 2,146 2,173 3,808 -0.05%
  YoY % 28.71% 11.49% 44.67% -14.77% -1.24% -42.94% -
  Horiz. % 99.71% 77.47% 69.49% 48.03% 56.36% 57.06% 100.00%
Tax -928 -1,076 -757 -679 -780 -970 -1,078 -2.46%
  YoY % 13.75% -42.14% -11.49% 12.95% 19.59% 10.02% -
  Horiz. % 86.09% 99.81% 70.22% 62.99% 72.36% 89.98% 100.00%
NP 2,869 1,874 1,889 1,150 1,366 1,203 2,730 0.83%
  YoY % 53.09% -0.79% 64.26% -15.81% 13.55% -55.93% -
  Horiz. % 105.09% 68.64% 69.19% 42.12% 50.04% 44.07% 100.00%
NP to SH 2,854 1,847 1,868 1,138 1,366 1,179 2,717 0.82%
  YoY % 54.52% -1.12% 64.15% -16.69% 15.86% -56.61% -
  Horiz. % 105.04% 67.98% 68.75% 41.88% 50.28% 43.39% 100.00%
Tax Rate 24.44 % 36.47 % 28.61 % 37.12 % 36.35 % 44.64 % 28.31 % -2.42%
  YoY % -32.99% 27.47% -22.93% 2.12% -18.57% 57.68% -
  Horiz. % 86.33% 128.82% 101.06% 131.12% 128.40% 157.68% 100.00%
Total Cost 18,426 17,308 16,556 15,862 15,908 16,646 13,483 5.34%
  YoY % 6.46% 4.54% 4.38% -0.29% -4.43% 23.46% -
  Horiz. % 136.66% 128.37% 122.79% 117.64% 117.99% 123.46% 100.00%
Net Worth 130,208 118,814 110,696 102,826 97,164 89,034 80,127 8.42%
  YoY % 9.59% 7.33% 7.65% 5.83% 9.13% 11.12% -
  Horiz. % 162.50% 148.28% 138.15% 128.33% 121.26% 111.12% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 130,208 118,814 110,696 102,826 97,164 89,034 80,127 8.42%
  YoY % 9.59% 7.33% 7.65% 5.83% 9.13% 11.12% -
  Horiz. % 162.50% 148.28% 138.15% 128.33% 121.26% 111.12% 100.00%
NOSH 40,690 40,690 40,697 40,642 40,654 40,655 40,673 0.01%
  YoY % 0.00% -0.02% 0.13% -0.03% -0.00% -0.05% -
  Horiz. % 100.04% 100.04% 100.06% 99.92% 99.95% 99.95% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.47 % 9.77 % 10.24 % 6.76 % 7.91 % 6.74 % 16.84 % -3.65%
  YoY % 37.87% -4.59% 51.48% -14.54% 17.36% -59.98% -
  Horiz. % 79.99% 58.02% 60.81% 40.14% 46.97% 40.02% 100.00%
ROE 2.19 % 1.55 % 1.69 % 1.11 % 1.41 % 1.32 % 3.39 % -7.02%
  YoY % 41.29% -8.28% 52.25% -21.28% 6.82% -61.06% -
  Horiz. % 64.60% 45.72% 49.85% 32.74% 41.59% 38.94% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 52.33 47.14 45.32 41.86 42.49 43.90 39.86 4.64%
  YoY % 11.01% 4.02% 8.27% -1.48% -3.21% 10.14% -
  Horiz. % 131.28% 118.26% 113.70% 105.02% 106.60% 110.14% 100.00%
EPS 7.01 4.54 4.59 2.80 3.36 2.90 6.68 0.81%
  YoY % 54.41% -1.09% 63.93% -16.67% 15.86% -56.59% -
  Horiz. % 104.94% 67.96% 68.71% 41.92% 50.30% 43.41% 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 3.2000 2.9200 2.7200 2.5300 2.3900 2.1900 1.9700 8.41%
  YoY % 9.59% 7.35% 7.51% 5.86% 9.13% 11.17% -
  Horiz. % 162.44% 148.22% 138.07% 128.43% 121.32% 111.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 52.33 47.14 45.33 41.81 42.45 43.87 39.85 4.64%
  YoY % 11.01% 3.99% 8.42% -1.51% -3.24% 10.09% -
  Horiz. % 131.32% 118.29% 113.75% 104.92% 106.52% 110.09% 100.00%
EPS 7.01 4.54 4.59 2.80 3.36 2.90 6.68 0.81%
  YoY % 54.41% -1.09% 63.93% -16.67% 15.86% -56.59% -
  Horiz. % 104.94% 67.96% 68.71% 41.92% 50.30% 43.41% 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 3.2000 2.9200 2.7205 2.5271 2.3879 2.1881 1.9692 8.42%
  YoY % 9.59% 7.33% 7.65% 5.83% 9.13% 11.12% -
  Horiz. % 162.50% 148.28% 138.15% 128.33% 121.26% 111.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.0000 1.8500 1.7500 1.3900 0.7900 0.8000 0.8000 -
P/RPS 3.82 3.92 3.86 3.32 1.86 1.82 2.01 11.28%
  YoY % -2.55% 1.55% 16.27% 78.49% 2.20% -9.45% -
  Horiz. % 190.05% 195.02% 192.04% 165.17% 92.54% 90.55% 100.00%
P/EPS 28.51 40.76 38.13 49.64 23.51 27.59 11.98 15.53%
  YoY % -30.05% 6.90% -23.19% 111.14% -14.79% 130.30% -
  Horiz. % 237.98% 340.23% 318.28% 414.36% 196.24% 230.30% 100.00%
EY 3.51 2.45 2.62 2.01 4.25 3.63 8.35 -13.44%
  YoY % 43.27% -6.49% 30.35% -52.71% 17.08% -56.53% -
  Horiz. % 42.04% 29.34% 31.38% 24.07% 50.90% 43.47% 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 0.63 0.64 0.55 0.33 0.37 0.41 7.41%
  YoY % 0.00% -1.56% 16.36% 66.67% -10.81% -9.76% -
  Horiz. % 153.66% 153.66% 156.10% 134.15% 80.49% 90.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 21/05/12 27/05/11 26/05/10 27/05/09 27/05/08 29/05/07 -
Price 2.0400 1.6900 1.6100 1.2200 0.7000 0.8000 0.7200 -
P/RPS 3.90 3.58 3.55 2.91 1.65 1.82 1.81 13.64%
  YoY % 8.94% 0.85% 21.99% 76.36% -9.34% 0.55% -
  Horiz. % 215.47% 197.79% 196.13% 160.77% 91.16% 100.55% 100.00%
P/EPS 29.08 37.23 35.08 43.57 20.83 27.59 10.78 17.97%
  YoY % -21.89% 6.13% -19.49% 109.17% -24.50% 155.94% -
  Horiz. % 269.76% 345.36% 325.42% 404.17% 193.23% 255.94% 100.00%
EY 3.44 2.69 2.85 2.30 4.80 3.63 9.28 -15.23%
  YoY % 27.88% -5.61% 23.91% -52.08% 32.23% -60.88% -
  Horiz. % 37.07% 28.99% 30.71% 24.78% 51.72% 39.12% 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 0.64 0.58 0.59 0.48 0.29 0.37 0.37 9.55%
  YoY % 10.34% -1.69% 22.92% 65.52% -21.62% 0.00% -
  Horiz. % 172.97% 156.76% 159.46% 129.73% 78.38% 100.00% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers