[UMS] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -17.19%
YoY- 5.93%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 91,848 81,773 82,432 81,016 85,304 80,903 81,188 8.53%
PBT 17,320 17,074 13,493 13,572 15,344 14,752 13,821 16.15%
Tax -4,828 -3,871 -3,837 -4,180 -4,056 -3,555 -3,465 24.62%
NP 12,492 13,203 9,656 9,392 11,288 11,197 10,356 13.25%
-
NP to SH 12,440 13,152 9,598 9,324 11,260 11,120 10,260 13.63%
-
Tax Rate 27.88% 22.67% 28.44% 30.80% 26.43% 24.10% 25.07% -
Total Cost 79,356 68,570 72,776 71,624 74,016 69,706 70,832 7.83%
-
Net Worth 127,359 124,511 118,001 118,814 117,187 114,334 111,091 9.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 4,068 54 -
Div Payout % - - - - - 36.59% 0.53% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 127,359 124,511 118,001 118,814 117,187 114,334 111,091 9.49%
NOSH 40,690 40,690 40,690 40,690 40,690 40,688 40,692 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.60% 16.15% 11.71% 11.59% 13.23% 13.84% 12.76% -
ROE 9.77% 10.56% 8.13% 7.85% 9.61% 9.73% 9.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 225.73 200.97 202.59 199.11 209.64 198.83 199.51 8.53%
EPS 30.56 32.32 24.00 22.92 27.68 27.33 25.21 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.13 -
NAPS 3.13 3.06 2.90 2.92 2.88 2.81 2.73 9.49%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 219.64 195.54 197.12 193.73 203.99 193.46 194.15 8.53%
EPS 29.75 31.45 22.95 22.30 26.93 26.59 24.53 13.65%
DPS 0.00 0.00 0.00 0.00 0.00 9.73 0.13 -
NAPS 3.0456 2.9774 2.8218 2.8412 2.8023 2.7341 2.6565 9.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.96 1.86 1.88 1.85 1.86 1.58 1.68 -
P/RPS 0.87 0.93 0.93 0.93 0.89 0.79 0.84 2.35%
P/EPS 6.41 5.75 7.97 8.07 6.72 5.78 6.66 -2.50%
EY 15.60 17.38 12.55 12.39 14.88 17.30 15.01 2.59%
DY 0.00 0.00 0.00 0.00 0.00 6.33 0.08 -
P/NAPS 0.63 0.61 0.65 0.63 0.65 0.56 0.62 1.06%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 25/08/11 -
Price 1.85 1.90 2.03 1.69 1.86 1.80 1.63 -
P/RPS 0.82 0.95 1.00 0.85 0.89 0.91 0.82 0.00%
P/EPS 6.05 5.88 8.61 7.38 6.72 6.59 6.46 -4.25%
EY 16.53 17.01 11.62 13.56 14.88 15.18 15.47 4.49%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.08 -
P/NAPS 0.59 0.62 0.70 0.58 0.65 0.64 0.60 -1.10%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment