Highlights

[UMS] YoY TTM 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 -     2.15%    YoY -     33.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 83,114 74,035 70,049 75,568 70,577 65,617 61,257 5.21%
  YoY % 12.26% 5.69% -7.30% 7.07% 7.56% 7.12% -
  Horiz. % 135.68% 120.86% 114.35% 123.36% 115.21% 107.12% 100.00%
PBT 15,769 12,667 10,161 11,277 9,260 9,082 7,985 12.00%
  YoY % 24.49% 24.66% -9.90% 21.78% 1.96% 13.74% -
  Horiz. % 197.48% 158.63% 127.25% 141.23% 115.97% 113.74% 100.00%
Tax -3,680 -2,898 -2,819 -2,379 -2,532 -3,658 -2,756 4.93%
  YoY % -26.98% -2.80% -18.50% 6.04% 30.78% -32.73% -
  Horiz. % 133.53% 105.15% 102.29% 86.32% 91.87% 132.73% 100.00%
NP 12,089 9,769 7,342 8,898 6,728 5,424 5,229 14.98%
  YoY % 23.75% 33.06% -17.49% 32.25% 24.04% 3.73% -
  Horiz. % 231.19% 186.82% 140.41% 170.17% 128.67% 103.73% 100.00%
NP to SH 12,027 9,702 7,289 8,867 6,661 5,363 5,186 15.04%
  YoY % 23.96% 33.10% -17.80% 33.12% 24.20% 3.41% -
  Horiz. % 231.91% 187.08% 140.55% 170.98% 128.44% 103.41% 100.00%
Tax Rate 23.34 % 22.88 % 27.74 % 21.10 % 27.34 % 40.28 % 34.51 % -6.30%
  YoY % 2.01% -17.52% 31.47% -22.82% -32.13% 16.72% -
  Horiz. % 67.63% 66.30% 80.38% 61.14% 79.22% 116.72% 100.00%
Total Cost 71,025 64,266 62,707 66,670 63,849 60,193 56,028 4.03%
  YoY % 10.52% 2.49% -5.94% 4.42% 6.07% 7.43% -
  Horiz. % 126.77% 114.70% 111.92% 118.99% 113.96% 107.43% 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 4,108 4,090 2,046 2,440 2,037 2,065 2,034 12.42%
  YoY % 0.44% 99.90% -16.14% 19.78% -1.35% 1.52% -
  Horiz. % 201.97% 201.09% 100.59% 119.96% 100.15% 101.52% 100.00%
Div Payout % 34.16 % 42.16 % 28.07 % 27.52 % 30.59 % 38.51 % 39.23 % -2.28%
  YoY % -18.98% 50.20% 2.00% -10.04% -20.57% -1.84% -
  Horiz. % 87.08% 107.47% 71.55% 70.15% 77.98% 98.16% 100.00%
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 14.55 % 13.20 % 10.48 % 11.77 % 9.53 % 8.27 % 8.54 % 9.28%
  YoY % 10.23% 25.95% -10.96% 23.50% 15.24% -3.16% -
  Horiz. % 170.37% 154.57% 122.72% 137.82% 111.59% 96.84% 100.00%
ROE 10.12 % 8.76 % 7.09 % 9.13 % 7.48 % 6.69 % 6.82 % 6.79%
  YoY % 15.53% 23.55% -22.34% 22.06% 11.81% -1.91% -
  Horiz. % 148.39% 128.45% 103.96% 133.87% 109.68% 98.09% 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 204.26 181.92 172.35 185.88 173.60 161.33 150.65 5.20%
  YoY % 12.28% 5.55% -7.28% 7.07% 7.61% 7.09% -
  Horiz. % 135.59% 120.76% 114.40% 123.39% 115.23% 107.09% 100.00%
EPS 29.56 23.84 17.93 21.81 16.38 13.19 12.75 15.03%
  YoY % 23.99% 32.96% -17.79% 33.15% 24.18% 3.45% -
  Horiz. % 231.84% 186.98% 140.63% 171.06% 128.47% 103.45% 100.00%
DPS 10.10 10.05 5.03 6.00 5.00 5.00 5.00 12.42%
  YoY % 0.50% 99.80% -16.17% 20.00% 0.00% 0.00% -
  Horiz. % 202.00% 201.00% 100.60% 120.00% 100.00% 100.00% 100.00%
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 - 40,690
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 204.26 181.95 172.15 185.72 173.45 161.26 150.55 5.21%
  YoY % 12.26% 5.69% -7.31% 7.07% 7.56% 7.11% -
  Horiz. % 135.68% 120.86% 114.35% 123.36% 115.21% 107.11% 100.00%
EPS 29.56 23.84 17.91 21.79 16.37 13.18 12.75 15.03%
  YoY % 23.99% 33.11% -17.81% 33.11% 24.20% 3.37% -
  Horiz. % 231.84% 186.98% 140.47% 170.90% 128.39% 103.37% 100.00%
DPS 10.10 10.05 5.03 6.00 5.01 5.08 5.00 12.42%
  YoY % 0.50% 99.80% -16.17% 19.76% -1.38% 1.60% -
  Horiz. % 202.00% 201.00% 100.60% 120.00% 100.20% 101.60% 100.00%
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 0.91 0.96 0.81 0.43 0.46 0.50 0.56 8.42%
  YoY % -5.21% 18.52% 88.37% -6.52% -8.00% -10.71% -
  Horiz. % 162.50% 171.43% 144.64% 76.79% 82.14% 89.29% 100.00%
P/EPS 6.26 7.34 7.75 3.62 4.88 6.07 6.59 -0.85%
  YoY % -14.71% -5.29% 114.09% -25.82% -19.60% -7.89% -
  Horiz. % 94.99% 111.38% 117.60% 54.93% 74.05% 92.11% 100.00%
EY 15.98 13.62 12.90 27.61 20.48 16.48 15.18 0.86%
  YoY % 17.33% 5.58% -53.28% 34.81% 24.27% 8.56% -
  Horiz. % 105.27% 89.72% 84.98% 181.88% 134.91% 108.56% 100.00%
DY 5.46 5.74 3.62 7.59 6.25 6.25 5.95 -1.42%
  YoY % -4.88% 58.56% -52.31% 21.44% 0.00% 5.04% -
  Horiz. % 91.76% 96.47% 60.84% 127.56% 105.04% 105.04% 100.00%
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 0.83 0.89 0.71 0.38 0.46 0.45 0.47 9.93%
  YoY % -6.74% 25.35% 86.84% -17.39% 2.22% -4.26% -
  Horiz. % 176.60% 189.36% 151.06% 80.85% 97.87% 95.74% 100.00%
P/EPS 5.72 6.75 6.80 3.21 4.88 5.46 5.57 0.44%
  YoY % -15.26% -0.74% 111.84% -34.22% -10.62% -1.97% -
  Horiz. % 102.69% 121.18% 122.08% 57.63% 87.61% 98.03% 100.00%
EY 17.49 14.81 14.70 31.16 20.48 18.31 17.96 -0.44%
  YoY % 18.10% 0.75% -52.82% 52.15% 11.85% 1.95% -
  Horiz. % 97.38% 82.46% 81.85% 173.50% 114.03% 101.95% 100.00%
DY 5.98 6.24 4.12 8.57 6.25 6.94 7.04 -2.68%
  YoY % -4.17% 51.46% -51.93% 37.12% -9.94% -1.42% -
  Horiz. % 84.94% 88.64% 58.52% 121.73% 88.78% 98.58% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers