Highlights

[UMS] YoY Quarter Result on 2011-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     -26.25%    YoY -     64.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 21,684 21,295 19,182 18,445 17,012 17,274 17,849 3.30%
  YoY % 1.83% 11.02% 4.00% 8.42% -1.52% -3.22% -
  Horiz. % 121.49% 119.31% 107.47% 103.34% 95.31% 96.78% 100.00%
PBT 4,524 3,797 2,950 2,646 1,829 2,146 2,173 12.99%
  YoY % 19.15% 28.71% 11.49% 44.67% -14.77% -1.24% -
  Horiz. % 208.19% 174.74% 135.76% 121.77% 84.17% 98.76% 100.00%
Tax -1,082 -928 -1,076 -757 -679 -780 -970 1.84%
  YoY % -16.59% 13.75% -42.14% -11.49% 12.95% 19.59% -
  Horiz. % 111.55% 95.67% 110.93% 78.04% 70.00% 80.41% 100.00%
NP 3,442 2,869 1,874 1,889 1,150 1,366 1,203 19.14%
  YoY % 19.97% 53.09% -0.79% 64.26% -15.81% 13.55% -
  Horiz. % 286.12% 238.49% 155.78% 157.02% 95.59% 113.55% 100.00%
NP to SH 3,402 2,854 1,847 1,868 1,138 1,366 1,179 19.31%
  YoY % 19.20% 54.52% -1.12% 64.15% -16.69% 15.86% -
  Horiz. % 288.55% 242.07% 156.66% 158.44% 96.52% 115.86% 100.00%
Tax Rate 23.92 % 24.44 % 36.47 % 28.61 % 37.12 % 36.35 % 44.64 % -9.87%
  YoY % -2.13% -32.99% 27.47% -22.93% 2.12% -18.57% -
  Horiz. % 53.58% 54.75% 81.70% 64.09% 83.15% 81.43% 100.00%
Total Cost 18,242 18,426 17,308 16,556 15,862 15,908 16,646 1.54%
  YoY % -1.00% 6.46% 4.54% 4.38% -0.29% -4.43% -
  Horiz. % 109.59% 110.69% 103.98% 99.46% 95.29% 95.57% 100.00%
Net Worth 134,683 130,208 118,814 110,696 102,826 97,164 89,034 7.14%
  YoY % 3.44% 9.59% 7.33% 7.65% 5.83% 9.13% -
  Horiz. % 151.27% 146.24% 133.45% 124.33% 115.49% 109.13% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 134,683 130,208 118,814 110,696 102,826 97,164 89,034 7.14%
  YoY % 3.44% 9.59% 7.33% 7.65% 5.83% 9.13% -
  Horiz. % 151.27% 146.24% 133.45% 124.33% 115.49% 109.13% 100.00%
NOSH 40,690 40,690 40,690 40,697 40,642 40,654 40,655 0.01%
  YoY % 0.00% 0.00% -0.02% 0.13% -0.03% -0.00% -
  Horiz. % 100.09% 100.09% 100.09% 100.10% 99.97% 100.00% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.87 % 13.47 % 9.77 % 10.24 % 6.76 % 7.91 % 6.74 % 15.33%
  YoY % 17.82% 37.87% -4.59% 51.48% -14.54% 17.36% -
  Horiz. % 235.46% 199.85% 144.96% 151.93% 100.30% 117.36% 100.00%
ROE 2.53 % 2.19 % 1.55 % 1.69 % 1.11 % 1.41 % 1.32 % 11.45%
  YoY % 15.53% 41.29% -8.28% 52.25% -21.28% 6.82% -
  Horiz. % 191.67% 165.91% 117.42% 128.03% 84.09% 106.82% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 53.29 52.33 47.14 45.32 41.86 42.49 43.90 3.28%
  YoY % 1.83% 11.01% 4.02% 8.27% -1.48% -3.21% -
  Horiz. % 121.39% 119.20% 107.38% 103.23% 95.35% 96.79% 100.00%
EPS 8.36 7.01 4.54 4.59 2.80 3.36 2.90 19.29%
  YoY % 19.26% 54.41% -1.09% 63.93% -16.67% 15.86% -
  Horiz. % 288.28% 241.72% 156.55% 158.28% 96.55% 115.86% 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 3.3100 3.2000 2.9200 2.7200 2.5300 2.3900 2.1900 7.12%
  YoY % 3.44% 9.59% 7.35% 7.51% 5.86% 9.13% -
  Horiz. % 151.14% 146.12% 133.33% 124.20% 115.53% 109.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 53.29 52.33 47.14 45.33 41.81 42.45 43.87 3.29%
  YoY % 1.83% 11.01% 3.99% 8.42% -1.51% -3.24% -
  Horiz. % 121.47% 119.28% 107.45% 103.33% 95.30% 96.76% 100.00%
EPS 8.36 7.01 4.54 4.59 2.80 3.36 2.90 19.29%
  YoY % 19.26% 54.41% -1.09% 63.93% -16.67% 15.86% -
  Horiz. % 288.28% 241.72% 156.55% 158.28% 96.55% 115.86% 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 3.3100 3.2000 2.9200 2.7205 2.5271 2.3879 2.1881 7.14%
  YoY % 3.44% 9.59% 7.33% 7.65% 5.83% 9.13% -
  Horiz. % 151.27% 146.25% 133.45% 124.33% 115.49% 109.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.4000 2.0000 1.8500 1.7500 1.3900 0.7900 0.8000 -
P/RPS 4.50 3.82 3.92 3.86 3.32 1.86 1.82 16.28%
  YoY % 17.80% -2.55% 1.55% 16.27% 78.49% 2.20% -
  Horiz. % 247.25% 209.89% 215.38% 212.09% 182.42% 102.20% 100.00%
P/EPS 28.71 28.51 40.76 38.13 49.64 23.51 27.59 0.67%
  YoY % 0.70% -30.05% 6.90% -23.19% 111.14% -14.79% -
  Horiz. % 104.06% 103.33% 147.73% 138.20% 179.92% 85.21% 100.00%
EY 3.48 3.51 2.45 2.62 2.01 4.25 3.63 -0.70%
  YoY % -0.85% 43.27% -6.49% 30.35% -52.71% 17.08% -
  Horiz. % 95.87% 96.69% 67.49% 72.18% 55.37% 117.08% 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 0.73 0.63 0.63 0.64 0.55 0.33 0.37 11.99%
  YoY % 15.87% 0.00% -1.56% 16.36% 66.67% -10.81% -
  Horiz. % 197.30% 170.27% 170.27% 172.97% 148.65% 89.19% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 21/05/12 27/05/11 26/05/10 27/05/09 27/05/08 -
Price 2.4700 2.0400 1.6900 1.6100 1.2200 0.7000 0.8000 -
P/RPS 4.63 3.90 3.58 3.55 2.91 1.65 1.82 16.83%
  YoY % 18.72% 8.94% 0.85% 21.99% 76.36% -9.34% -
  Horiz. % 254.40% 214.29% 196.70% 195.05% 159.89% 90.66% 100.00%
P/EPS 29.54 29.08 37.23 35.08 43.57 20.83 27.59 1.14%
  YoY % 1.58% -21.89% 6.13% -19.49% 109.17% -24.50% -
  Horiz. % 107.07% 105.40% 134.94% 127.15% 157.92% 75.50% 100.00%
EY 3.38 3.44 2.69 2.85 2.30 4.80 3.63 -1.18%
  YoY % -1.74% 27.88% -5.61% 23.91% -52.08% 32.23% -
  Horiz. % 93.11% 94.77% 74.10% 78.51% 63.36% 132.23% 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 0.75 0.64 0.58 0.59 0.48 0.29 0.37 12.49%
  YoY % 17.19% 10.34% -1.69% 22.92% 65.52% -21.62% -
  Horiz. % 202.70% 172.97% 156.76% 159.46% 129.73% 78.38% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers