Highlights

[UMS] YoY TTM 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 -     -3.03%    YoY -     -17.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 85,522 83,114 74,035 70,049 75,568 70,577 65,617 4.51%
  YoY % 2.90% 12.26% 5.69% -7.30% 7.07% 7.56% -
  Horiz. % 130.34% 126.67% 112.83% 106.75% 115.17% 107.56% 100.00%
PBT 18,415 15,769 12,667 10,161 11,277 9,260 9,082 12.49%
  YoY % 16.78% 24.49% 24.66% -9.90% 21.78% 1.96% -
  Horiz. % 202.76% 173.63% 139.47% 111.88% 124.17% 101.96% 100.00%
Tax -3,916 -3,680 -2,898 -2,819 -2,379 -2,532 -3,658 1.14%
  YoY % -6.41% -26.98% -2.80% -18.50% 6.04% 30.78% -
  Horiz. % 107.05% 100.60% 79.22% 77.06% 65.04% 69.22% 100.00%
NP 14,499 12,089 9,769 7,342 8,898 6,728 5,424 17.79%
  YoY % 19.94% 23.75% 33.06% -17.49% 32.25% 24.04% -
  Horiz. % 267.31% 222.88% 180.11% 135.36% 164.05% 124.04% 100.00%
NP to SH 14,454 12,027 9,702 7,289 8,867 6,661 5,363 17.95%
  YoY % 20.18% 23.96% 33.10% -17.80% 33.12% 24.20% -
  Horiz. % 269.51% 224.26% 180.91% 135.91% 165.34% 124.20% 100.00%
Tax Rate 21.27 % 23.34 % 22.88 % 27.74 % 21.10 % 27.34 % 40.28 % -10.09%
  YoY % -8.87% 2.01% -17.52% 31.47% -22.82% -32.13% -
  Horiz. % 52.81% 57.94% 56.80% 68.87% 52.38% 67.87% 100.00%
Total Cost 71,023 71,025 64,266 62,707 66,670 63,849 60,193 2.79%
  YoY % -0.00% 10.52% 2.49% -5.94% 4.42% 6.07% -
  Horiz. % 117.99% 118.00% 106.77% 104.18% 110.76% 106.07% 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 0 4,108 4,090 2,046 2,440 2,037 2,065 -
  YoY % 0.00% 0.44% 99.90% -16.14% 19.78% -1.35% -
  Horiz. % 0.00% 198.95% 198.08% 99.09% 118.16% 98.65% 100.00%
Div Payout % - % 34.16 % 42.16 % 28.07 % 27.52 % 30.59 % 38.51 % -
  YoY % 0.00% -18.98% 50.20% 2.00% -10.04% -20.57% -
  Horiz. % 0.00% 88.70% 109.48% 72.89% 71.46% 79.43% 100.00%
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 16.95 % 14.55 % 13.20 % 10.48 % 11.77 % 9.53 % 8.27 % 12.69%
  YoY % 16.49% 10.23% 25.95% -10.96% 23.50% 15.24% -
  Horiz. % 204.96% 175.94% 159.61% 126.72% 142.32% 115.24% 100.00%
ROE 11.10 % 10.12 % 8.76 % 7.09 % 9.13 % 7.48 % 6.69 % 8.80%
  YoY % 9.68% 15.53% 23.55% -22.34% 22.06% 11.81% -
  Horiz. % 165.92% 151.27% 130.94% 105.98% 136.47% 111.81% 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 210.18 204.26 181.92 172.35 185.88 173.60 161.33 4.50%
  YoY % 2.90% 12.28% 5.55% -7.28% 7.07% 7.61% -
  Horiz. % 130.28% 126.61% 112.76% 106.83% 115.22% 107.61% 100.00%
EPS 35.52 29.56 23.84 17.93 21.81 16.38 13.19 17.93%
  YoY % 20.16% 23.99% 32.96% -17.79% 33.15% 24.18% -
  Horiz. % 269.29% 224.11% 180.74% 135.94% 165.35% 124.18% 100.00%
DPS 0.00 10.10 10.05 5.03 6.00 5.00 5.00 -
  YoY % 0.00% 0.50% 99.80% -16.17% 20.00% 0.00% -
  Horiz. % 0.00% 202.00% 201.00% 100.60% 120.00% 100.00% 100.00%
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 - 40,727
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 210.18 204.26 181.95 172.15 185.72 173.45 161.26 4.51%
  YoY % 2.90% 12.26% 5.69% -7.31% 7.07% 7.56% -
  Horiz. % 130.34% 126.67% 112.83% 106.75% 115.17% 107.56% 100.00%
EPS 35.52 29.56 23.84 17.91 21.79 16.37 13.18 17.95%
  YoY % 20.16% 23.99% 33.11% -17.81% 33.11% 24.20% -
  Horiz. % 269.50% 224.28% 180.88% 135.89% 165.33% 124.20% 100.00%
DPS 0.00 10.10 10.05 5.03 6.00 5.01 5.08 -
  YoY % 0.00% 0.50% 99.80% -16.17% 19.76% -1.38% -
  Horiz. % 0.00% 198.82% 197.83% 99.02% 118.11% 98.62% 100.00%
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 0.95 0.91 0.96 0.81 0.43 0.46 0.50 11.28%
  YoY % 4.40% -5.21% 18.52% 88.37% -6.52% -8.00% -
  Horiz. % 190.00% 182.00% 192.00% 162.00% 86.00% 92.00% 100.00%
P/EPS 5.63 6.26 7.34 7.75 3.62 4.88 6.07 -1.25%
  YoY % -10.06% -14.71% -5.29% 114.09% -25.82% -19.60% -
  Horiz. % 92.75% 103.13% 120.92% 127.68% 59.64% 80.40% 100.00%
EY 17.76 15.98 13.62 12.90 27.61 20.48 16.48 1.25%
  YoY % 11.14% 17.33% 5.58% -53.28% 34.81% 24.27% -
  Horiz. % 107.77% 96.97% 82.65% 78.28% 167.54% 124.27% 100.00%
DY 0.00 5.46 5.74 3.62 7.59 6.25 6.25 -
  YoY % 0.00% -4.88% 58.56% -52.31% 21.44% 0.00% -
  Horiz. % 0.00% 87.36% 91.84% 57.92% 121.44% 100.00% 100.00%
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 0.97 0.83 0.89 0.71 0.38 0.46 0.45 13.64%
  YoY % 16.87% -6.74% 25.35% 86.84% -17.39% 2.22% -
  Horiz. % 215.56% 184.44% 197.78% 157.78% 84.44% 102.22% 100.00%
P/EPS 5.74 5.72 6.75 6.80 3.21 4.88 5.46 0.84%
  YoY % 0.35% -15.26% -0.74% 111.84% -34.22% -10.62% -
  Horiz. % 105.13% 104.76% 123.63% 124.54% 58.79% 89.38% 100.00%
EY 17.41 17.49 14.81 14.70 31.16 20.48 18.31 -0.84%
  YoY % -0.46% 18.10% 0.75% -52.82% 52.15% 11.85% -
  Horiz. % 95.08% 95.52% 80.88% 80.28% 170.18% 111.85% 100.00%
DY 0.00 5.98 6.24 4.12 8.57 6.25 6.94 -
  YoY % 0.00% -4.17% 51.46% -51.93% 37.12% -9.94% -
  Horiz. % 0.00% 86.17% 89.91% 59.37% 123.49% 90.06% 100.00%
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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers