Highlights

[UMS] YoY TTM Result on 2010-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     2.49%    YoY -     19.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 82,436 83,409 82,377 72,602 70,311 76,143 68,941 3.02%
  YoY % -1.17% 1.25% 13.46% 3.26% -7.66% 10.45% -
  Horiz. % 119.57% 120.99% 119.49% 105.31% 101.99% 110.45% 100.00%
PBT 13,298 17,568 15,465 11,850 10,478 11,304 10,895 3.37%
  YoY % -24.31% 13.60% 30.51% 13.09% -7.31% 3.75% -
  Horiz. % 122.06% 161.25% 141.95% 108.77% 96.17% 103.75% 100.00%
Tax -3,995 -4,064 -3,361 -2,820 -2,920 -2,569 -2,640 7.14%
  YoY % 1.70% -20.92% -19.18% 3.42% -13.66% 2.69% -
  Horiz. % 151.33% 153.94% 127.31% 106.82% 110.61% 97.31% 100.00%
NP 9,303 13,504 12,104 9,030 7,558 8,735 8,255 2.01%
  YoY % -31.11% 11.57% 34.04% 19.48% -13.47% 5.81% -
  Horiz. % 112.70% 163.59% 146.63% 109.39% 91.56% 105.81% 100.00%
NP to SH 9,232 13,447 12,048 8,972 7,517 8,680 8,199 2.00%
  YoY % -31.35% 11.61% 34.28% 19.36% -13.40% 5.87% -
  Horiz. % 112.60% 164.01% 146.94% 109.43% 91.68% 105.87% 100.00%
Tax Rate 30.04 % 23.13 % 21.73 % 23.80 % 27.87 % 22.73 % 24.23 % 3.64%
  YoY % 29.87% 6.44% -8.70% -14.60% 22.61% -6.19% -
  Horiz. % 123.98% 95.46% 89.68% 98.23% 115.02% 93.81% 100.00%
Total Cost 73,133 69,905 70,273 63,572 62,753 67,408 60,686 3.16%
  YoY % 4.62% -0.52% 10.54% 1.31% -6.91% 11.08% -
  Horiz. % 120.51% 115.19% 115.80% 104.76% 103.41% 111.08% 100.00%
Net Worth 131,021 127,359 117,187 108,557 101,713 96,128 88,372 6.78%
  YoY % 2.88% 8.68% 7.95% 6.73% 5.81% 8.78% -
  Horiz. % 148.26% 144.12% 132.61% 122.84% 115.10% 108.78% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 36 0 4,108 4,090 2,046 2,440 2,037 -48.79%
  YoY % 0.00% 0.00% 0.44% 99.90% -16.14% 19.78% -
  Horiz. % 1.80% 0.00% 201.68% 200.79% 100.45% 119.78% 100.00%
Div Payout % 0.40 % - % 34.10 % 45.59 % 27.22 % 28.11 % 24.85 % -49.72%
  YoY % 0.00% 0.00% -25.20% 67.49% -3.17% 13.12% -
  Horiz. % 1.61% 0.00% 137.22% 183.46% 109.54% 113.12% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 131,021 127,359 117,187 108,557 101,713 96,128 88,372 6.78%
  YoY % 2.88% 8.68% 7.95% 6.73% 5.81% 8.78% -
  Horiz. % 148.26% 144.12% 132.61% 122.84% 115.10% 108.78% 100.00%
NOSH 40,690 40,690 40,690 40,658 40,685 40,732 40,724 -0.01%
  YoY % 0.00% 0.00% 0.08% -0.07% -0.12% 0.02% -
  Horiz. % 99.91% 99.91% 99.91% 99.84% 99.90% 100.02% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.29 % 16.19 % 14.69 % 12.44 % 10.75 % 11.47 % 11.97 % -0.97%
  YoY % -30.27% 10.21% 18.09% 15.72% -6.28% -4.18% -
  Horiz. % 94.32% 135.25% 122.72% 103.93% 89.81% 95.82% 100.00%
ROE 7.05 % 10.56 % 10.28 % 8.26 % 7.39 % 9.03 % 9.28 % -4.47%
  YoY % -33.24% 2.72% 24.46% 11.77% -18.16% -2.69% -
  Horiz. % 75.97% 113.79% 110.78% 89.01% 79.63% 97.31% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 202.60 204.99 202.45 178.57 172.82 186.94 169.29 3.04%
  YoY % -1.17% 1.25% 13.37% 3.33% -7.55% 10.43% -
  Horiz. % 119.68% 121.09% 119.59% 105.48% 102.09% 110.43% 100.00%
EPS 22.69 33.05 29.61 22.07 18.48 21.31 20.13 2.01%
  YoY % -31.35% 11.62% 34.16% 19.43% -13.28% 5.86% -
  Horiz. % 112.72% 164.18% 147.09% 109.64% 91.80% 105.86% 100.00%
DPS 0.09 0.00 10.10 10.05 5.03 6.00 5.00 -48.78%
  YoY % 0.00% 0.00% 0.50% 99.80% -16.17% 20.00% -
  Horiz. % 1.80% 0.00% 202.00% 201.00% 100.60% 120.00% 100.00%
NAPS 3.2200 3.1300 2.8800 2.6700 2.5000 2.3600 2.1700 6.79%
  YoY % 2.88% 8.68% 7.87% 6.80% 5.93% 8.76% -
  Horiz. % 148.39% 144.24% 132.72% 123.04% 115.21% 108.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 202.60 204.99 202.45 178.43 172.80 187.13 169.43 3.02%
  YoY % -1.17% 1.25% 13.46% 3.26% -7.66% 10.45% -
  Horiz. % 119.58% 120.99% 119.49% 105.31% 101.99% 110.45% 100.00%
EPS 22.69 33.05 29.61 22.05 18.47 21.33 20.15 2.00%
  YoY % -31.35% 11.62% 34.29% 19.38% -13.41% 5.86% -
  Horiz. % 112.61% 164.02% 146.95% 109.43% 91.66% 105.86% 100.00%
DPS 0.09 0.00 10.10 10.05 5.03 6.00 5.01 -48.79%
  YoY % 0.00% 0.00% 0.50% 99.80% -16.17% 19.76% -
  Horiz. % 1.80% 0.00% 201.60% 200.60% 100.40% 119.76% 100.00%
NAPS 3.2200 3.1300 2.8800 2.6679 2.4997 2.3625 2.1718 6.78%
  YoY % 2.88% 8.68% 7.95% 6.73% 5.81% 8.78% -
  Horiz. % 148.26% 144.12% 132.61% 122.84% 115.10% 108.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3900 1.9600 1.8600 1.6500 1.1300 0.6600 0.8100 -
P/RPS 1.18 0.96 0.92 0.92 0.65 0.35 0.48 16.16%
  YoY % 22.92% 4.35% 0.00% 41.54% 85.71% -27.08% -
  Horiz. % 245.83% 200.00% 191.67% 191.67% 135.42% 72.92% 100.00%
P/EPS 10.53 5.93 6.28 7.48 6.12 3.10 4.02 17.39%
  YoY % 77.57% -5.57% -16.04% 22.22% 97.42% -22.89% -
  Horiz. % 261.94% 147.51% 156.22% 186.07% 152.24% 77.11% 100.00%
EY 9.49 16.86 15.92 13.37 16.35 32.29 24.86 -14.82%
  YoY % -43.71% 5.90% 19.07% -18.23% -49.37% 29.89% -
  Horiz. % 38.17% 67.82% 64.04% 53.78% 65.77% 129.89% 100.00%
DY 0.04 0.00 5.43 6.09 4.45 9.09 6.17 -56.79%
  YoY % 0.00% 0.00% -10.84% 36.85% -51.05% 47.33% -
  Horiz. % 0.65% 0.00% 88.01% 98.70% 72.12% 147.33% 100.00%
P/NAPS 0.74 0.63 0.65 0.62 0.45 0.28 0.37 12.23%
  YoY % 17.46% -3.08% 4.84% 37.78% 60.71% -24.32% -
  Horiz. % 200.00% 170.27% 175.68% 167.57% 121.62% 75.68% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 29/02/08 -
Price 2.5000 1.8500 1.8600 1.6800 1.2700 0.8200 0.7500 -
P/RPS 1.23 0.90 0.92 0.94 0.73 0.44 0.44 18.67%
  YoY % 36.67% -2.17% -2.13% 28.77% 65.91% 0.00% -
  Horiz. % 279.55% 204.55% 209.09% 213.64% 165.91% 100.00% 100.00%
P/EPS 11.02 5.60 6.28 7.61 6.87 3.85 3.73 19.77%
  YoY % 96.79% -10.83% -17.48% 10.77% 78.44% 3.22% -
  Horiz. % 295.44% 150.13% 168.36% 204.02% 184.18% 103.22% 100.00%
EY 9.08 17.86 15.92 13.14 14.55 25.99 26.84 -16.51%
  YoY % -49.16% 12.19% 21.16% -9.69% -44.02% -3.17% -
  Horiz. % 33.83% 66.54% 59.31% 48.96% 54.21% 96.83% 100.00%
DY 0.04 0.00 5.43 5.98 3.96 7.32 6.67 -57.34%
  YoY % 0.00% 0.00% -9.20% 51.01% -45.90% 9.75% -
  Horiz. % 0.60% 0.00% 81.41% 89.66% 59.37% 109.75% 100.00%
P/NAPS 0.78 0.59 0.65 0.63 0.51 0.35 0.35 14.28%
  YoY % 32.20% -9.23% 3.17% 23.53% 45.71% 0.00% -
  Horiz. % 222.86% 168.57% 185.71% 180.00% 145.71% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers