Highlights

[UMS] YoY TTM Result on 2011-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     14.07%    YoY -     45.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 82,765 85,799 82,196 77,761 69,840 74,791 73,346 2.03%
  YoY % -3.54% 4.38% 5.70% 11.34% -6.62% 1.97% -
  Horiz. % 112.84% 116.98% 112.07% 106.02% 95.22% 101.97% 100.00%
PBT 15,330 18,828 14,881 14,075 10,536 10,650 9,513 8.27%
  YoY % -18.58% 26.52% 5.73% 33.59% -1.07% 11.95% -
  Horiz. % 161.15% 197.92% 156.43% 147.96% 110.75% 111.95% 100.00%
Tax -4,152 -4,077 -3,570 -2,935 -2,850 -2,317 -2,962 5.79%
  YoY % -1.84% -14.20% -21.64% -2.98% -23.00% 21.78% -
  Horiz. % 140.18% 137.64% 120.53% 99.09% 96.22% 78.22% 100.00%
NP 11,178 14,751 11,311 11,140 7,686 8,333 6,551 9.31%
  YoY % -24.22% 30.41% 1.54% 44.94% -7.76% 27.20% -
  Horiz. % 170.63% 225.17% 172.66% 170.05% 117.33% 127.20% 100.00%
NP to SH 11,088 14,689 11,263 11,067 7,630 8,312 6,490 9.33%
  YoY % -24.51% 30.42% 1.77% 45.05% -8.21% 28.07% -
  Horiz. % 170.85% 226.33% 173.54% 170.52% 117.57% 128.07% 100.00%
Tax Rate 27.08 % 21.65 % 23.99 % 20.85 % 27.05 % 21.76 % 31.14 % -2.30%
  YoY % 25.08% -9.75% 15.06% -22.92% 24.31% -30.12% -
  Horiz. % 86.96% 69.52% 77.04% 66.96% 86.87% 69.88% 100.00%
Total Cost 71,587 71,048 70,885 66,621 62,154 66,458 66,795 1.16%
  YoY % 0.76% 0.23% 6.40% 7.19% -6.48% -0.50% -
  Horiz. % 107.17% 106.37% 106.12% 99.74% 93.05% 99.50% 100.00%
Net Worth 138,752 129,801 118,001 111,118 102,900 97,246 89,990 7.48%
  YoY % 6.90% 10.00% 6.19% 7.99% 5.81% 8.06% -
  Horiz. % 154.19% 144.24% 131.13% 123.48% 114.35% 108.06% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 36 0 4,068 4,070 2,046 2,460 2,053 -48.87%
  YoY % 0.00% 0.00% -0.06% 98.91% -16.84% 19.82% -
  Horiz. % 1.78% 0.00% 198.10% 198.21% 99.65% 119.82% 100.00%
Div Payout % 0.33 % - % 36.12 % 36.78 % 26.82 % 29.60 % 31.64 % -53.24%
  YoY % 0.00% 0.00% -1.79% 37.14% -9.39% -6.45% -
  Horiz. % 1.04% 0.00% 114.16% 116.25% 84.77% 93.55% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 138,752 129,801 118,001 111,118 102,900 97,246 89,990 7.48%
  YoY % 6.90% 10.00% 6.19% 7.99% 5.81% 8.06% -
  Horiz. % 154.19% 144.24% 131.13% 123.48% 114.35% 108.06% 100.00%
NOSH 40,690 40,690 40,690 40,702 40,672 40,688 40,719 -0.01%
  YoY % 0.00% 0.00% -0.03% 0.08% -0.04% -0.08% -
  Horiz. % 99.93% 99.93% 99.93% 99.96% 99.88% 99.92% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.51 % 17.19 % 13.76 % 14.33 % 11.01 % 11.14 % 8.93 % 7.14%
  YoY % -21.41% 24.93% -3.98% 30.15% -1.17% 24.75% -
  Horiz. % 151.29% 192.50% 154.09% 160.47% 123.29% 124.75% 100.00%
ROE 7.99 % 11.32 % 9.54 % 9.96 % 7.41 % 8.55 % 7.21 % 1.73%
  YoY % -29.42% 18.66% -4.22% 34.41% -13.33% 18.59% -
  Horiz. % 110.82% 157.00% 132.32% 138.14% 102.77% 118.59% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 203.40 210.86 202.01 191.05 171.71 183.81 180.12 2.05%
  YoY % -3.54% 4.38% 5.74% 11.26% -6.58% 2.05% -
  Horiz. % 112.92% 117.07% 112.15% 106.07% 95.33% 102.05% 100.00%
EPS 27.25 36.10 27.68 27.19 18.76 20.43 15.94 9.34%
  YoY % -24.52% 30.42% 1.80% 44.94% -8.17% 28.17% -
  Horiz. % 170.95% 226.47% 173.65% 170.58% 117.69% 128.17% 100.00%
DPS 0.09 0.00 10.00 10.00 5.03 6.05 5.04 -48.86%
  YoY % 0.00% 0.00% 0.00% 98.81% -16.86% 20.04% -
  Horiz. % 1.79% 0.00% 198.41% 198.41% 99.80% 120.04% 100.00%
NAPS 3.4100 3.1900 2.9000 2.7300 2.5300 2.3900 2.2100 7.49%
  YoY % 6.90% 10.00% 6.23% 7.91% 5.86% 8.14% -
  Horiz. % 154.30% 144.34% 131.22% 123.53% 114.48% 108.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 203.40 210.86 202.01 191.11 171.64 183.81 180.26 2.03%
  YoY % -3.54% 4.38% 5.70% 11.34% -6.62% 1.97% -
  Horiz. % 112.84% 116.98% 112.07% 106.02% 95.22% 101.97% 100.00%
EPS 27.25 36.10 27.68 27.20 18.75 20.43 15.95 9.33%
  YoY % -24.52% 30.42% 1.76% 45.07% -8.22% 28.09% -
  Horiz. % 170.85% 226.33% 173.54% 170.53% 117.55% 128.09% 100.00%
DPS 0.09 0.00 10.00 10.00 5.03 6.05 5.05 -48.88%
  YoY % 0.00% 0.00% 0.00% 98.81% -16.86% 19.80% -
  Horiz. % 1.78% 0.00% 198.02% 198.02% 99.60% 119.80% 100.00%
NAPS 3.4100 3.1900 2.9000 2.7309 2.5289 2.3899 2.2116 7.48%
  YoY % 6.90% 10.00% 6.19% 7.99% 5.82% 8.06% -
  Horiz. % 154.19% 144.24% 131.13% 123.48% 114.35% 108.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.5700 2.1700 1.8800 1.6800 1.1900 0.7500 0.7400 -
P/RPS 1.26 1.03 0.93 0.88 0.69 0.41 0.41 20.57%
  YoY % 22.33% 10.75% 5.68% 27.54% 68.29% 0.00% -
  Horiz. % 307.32% 251.22% 226.83% 214.63% 168.29% 100.00% 100.00%
P/EPS 9.43 6.01 6.79 6.18 6.34 3.67 4.64 12.54%
  YoY % 56.91% -11.49% 9.87% -2.52% 72.75% -20.91% -
  Horiz. % 203.23% 129.53% 146.34% 133.19% 136.64% 79.09% 100.00%
EY 10.60 16.64 14.72 16.18 15.76 27.24 21.54 -11.14%
  YoY % -36.30% 13.04% -9.02% 2.66% -42.14% 26.46% -
  Horiz. % 49.21% 77.25% 68.34% 75.12% 73.17% 126.46% 100.00%
DY 0.04 0.00 5.32 5.95 4.23 8.07 6.81 -57.51%
  YoY % 0.00% 0.00% -10.59% 40.66% -47.58% 18.50% -
  Horiz. % 0.59% 0.00% 78.12% 87.37% 62.11% 118.50% 100.00%
P/NAPS 0.75 0.68 0.65 0.62 0.47 0.31 0.33 14.66%
  YoY % 10.29% 4.62% 4.84% 31.91% 51.61% -6.06% -
  Horiz. % 227.27% 206.06% 196.97% 187.88% 142.42% 93.94% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 27/08/08 -
Price 3.0000 2.4800 2.0300 1.6300 1.3000 1.0600 0.8000 -
P/RPS 1.47 1.18 1.00 0.85 0.76 0.58 0.44 22.26%
  YoY % 24.58% 18.00% 17.65% 11.84% 31.03% 31.82% -
  Horiz. % 334.09% 268.18% 227.27% 193.18% 172.73% 131.82% 100.00%
P/EPS 11.01 6.87 7.33 5.99 6.93 5.19 5.02 13.98%
  YoY % 60.26% -6.28% 22.37% -13.56% 33.53% 3.39% -
  Horiz. % 219.32% 136.85% 146.02% 119.32% 138.05% 103.39% 100.00%
EY 9.08 14.56 13.64 16.68 14.43 19.27 19.92 -12.27%
  YoY % -37.64% 6.74% -18.23% 15.59% -25.12% -3.26% -
  Horiz. % 45.58% 73.09% 68.47% 83.73% 72.44% 96.74% 100.00%
DY 0.03 0.00 4.93 6.13 3.87 5.71 6.30 -58.97%
  YoY % 0.00% 0.00% -19.58% 58.40% -32.22% -9.37% -
  Horiz. % 0.48% 0.00% 78.25% 97.30% 61.43% 90.63% 100.00%
P/NAPS 0.88 0.78 0.70 0.60 0.51 0.44 0.36 16.06%
  YoY % 12.82% 11.43% 16.67% 17.65% 15.91% 22.22% -
  Horiz. % 244.44% 216.67% 194.44% 166.67% 141.67% 122.22% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers