[UMS] QoQ TTM Result on 31-Dec-2008 [#1]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	68,885	74,791	75,568	76,143	75,543	73,346	70,577	-1.60%
YoY %	-7.90%	-1.03%	-0.76%	0.79%	3.00%	3.92%	-	-
Horiz. %	97.60%	105.97%	107.07%	107.89%	107.04%	103.92%	100.00%	-
PBT	9,744	10,650	11,277	11,304	11,273	9,513	9,260	3.45%
YoY %	-8.51%	-5.56%	-0.24%	0.27%	18.50%	2.73%	-	-
Horiz. %	105.23%	115.01%	121.78%	122.07%	121.74%	102.73%	100.00%	-
Tax	-2,734	-2,317	-2,379	-2,569	-2,639	-2,962	-2,532	5.24%
YoY %	-18.00%	2.61%	7.40%	2.65%	10.90%	-16.98%	-	-
Horiz. %	107.98%	91.51%	93.96%	101.46%	104.23%	116.98%	100.00%	-
NP	7,010	8,333	8,898	8,735	8,634	6,551	6,728	2.77%
YoY %	-15.88%	-6.35%	1.87%	1.17%	31.80%	-2.63%	-	-
Horiz. %	104.19%	123.86%	132.25%	129.83%	128.33%	97.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,982	8,312	8,867	8,680	8,586	6,490	6,661	3.18%
YoY %	-16.00%	-6.26%	2.15%	1.09%	32.30%	-2.57%	-	-
Horiz. %	104.82%	124.79%	133.12%	130.31%	128.90%	97.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.06%	21.76%	21.10%	22.73%	23.41%	31.14%	27.34%	-
YoY %	28.95%	3.13%	-7.17%	-2.90%	-24.82%	13.90%	-	-
Horiz. %	102.63%	79.59%	77.18%	83.14%	85.63%	113.90%	100.00%	-
Total Cost	61,875	66,458	66,670	67,408	66,909	66,795	63,849	-2.07%
YoY %	-6.90%	-0.32%	-1.09%	0.75%	0.17%	4.61%	-	-
Horiz. %	96.91%	104.09%	104.42%	105.57%	104.79%	104.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,267	97,246	97,164	96,128	93,952	89,990	89,034	7.51%
YoY %	2.08%	0.08%	1.08%	2.32%	4.40%	1.07%	-	-
Horiz. %	111.49%	109.22%	109.13%	107.97%	105.52%	101.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	2,046	2,460	2,440	2,440	2,440	2,053	2,037	0.29%
YoY %	-16.83%	0.82%	0.00%	0.00%	18.85%	0.79%	-	-
Horiz. %	100.44%	120.77%	119.78%	119.78%	119.78%	100.79%	100.00%	-
Div Payout %	29.31%	29.60%	27.52%	28.11%	28.42%	31.64%	30.59%	-
YoY %	-0.98%	7.56%	-2.10%	-1.09%	-10.18%	3.43%	-	-
Horiz. %	95.82%	96.76%	89.96%	91.89%	92.91%	103.43%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	99,267	97,246	97,164	96,128	93,952	89,990	89,034	7.51%
YoY %	2.08%	0.08%	1.08%	2.32%	4.40%	1.07%	-	-
Horiz. %	111.49%	109.22%	109.13%	107.97%	105.52%	101.07%	100.00%	-
NOSH	40,683	40,688	40,654	40,732	40,671	40,719	40,655	0.04%
YoY %	-0.01%	0.08%	-0.19%	0.15%	-0.12%	0.16%	-	-
Horiz. %	100.07%	100.08%	100.00%	100.19%	100.04%	100.16%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.18%	11.14%	11.77%	11.47%	11.43%	8.93%	9.53%	-
YoY %	-8.62%	-5.35%	2.62%	0.35%	28.00%	-6.30%	-	-
Horiz. %	106.82%	116.89%	123.50%	120.36%	119.94%	93.70%	100.00%	-
ROE	7.03%	8.55%	9.13%	9.03%	9.14%	7.21%	7.48%	-
YoY %	-17.78%	-6.35%	1.11%	-1.20%	26.77%	-3.61%	-	-
Horiz. %	93.98%	114.30%	122.06%	120.72%	122.19%	96.39%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	169.32	183.81	185.88	186.94	185.74	180.12	173.60	-1.64%
YoY %	-7.88%	-1.11%	-0.57%	0.65%	3.12%	3.76%	-	-
Horiz. %	97.53%	105.88%	107.07%	107.68%	106.99%	103.76%	100.00%	-
EPS	17.16	20.43	21.81	21.31	21.11	15.94	16.38	3.14%
YoY %	-16.01%	-6.33%	2.35%	0.95%	32.43%	-2.69%	-	-
Horiz. %	104.76%	124.73%	133.15%	130.10%	128.88%	97.31%	100.00%	-
DPS	5.03	6.05	6.00	6.00	6.00	5.04	5.00	0.39%
YoY %	-16.86%	0.83%	0.00%	0.00%	19.05%	0.80%	-	-
Horiz. %	100.60%	121.00%	120.00%	120.00%	120.00%	100.80%	100.00%	-
NAPS	2.44	2.39	2.39	2.36	2.31	2.21	2.19	7.46%
YoY %	2.09%	0.00%	1.27%	2.16%	4.52%	0.91%	-	-
Horiz. %	111.42%	109.13%	109.13%	107.76%	105.48%	100.91%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,732
RPS	169.29	183.81	185.72	187.13	185.65	180.26	173.45	-1.60%
YoY %	-7.90%	-1.03%	-0.75%	0.80%	2.99%	3.93%	-	-
Horiz. %	97.60%	105.97%	107.07%	107.89%	107.03%	103.93%	100.00%	-
EPS	17.16	20.43	21.79	21.33	21.10	15.95	16.37	3.18%
YoY %	-16.01%	-6.24%	2.16%	1.09%	32.29%	-2.57%	-	-
Horiz. %	104.83%	124.80%	133.11%	130.30%	128.89%	97.43%	100.00%	-
DPS	5.03	6.05	6.00	6.00	6.00	5.05	5.01	0.26%
YoY %	-16.86%	0.83%	0.00%	0.00%	18.81%	0.80%	-	-
Horiz. %	100.40%	120.76%	119.76%	119.76%	119.76%	100.80%	100.00%	-
NAPS	2.4396	2.3899	2.3879	2.3625	2.309	2.2116	2.1881	7.51%
YoY %	2.08%	0.08%	1.08%	2.32%	4.40%	1.07%	-	-
Horiz. %	111.49%	109.22%	109.13%	107.97%	105.53%	101.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.13	0.75	0.79	0.66	0.88	0.74	0.80	-
P/RPS	0.67	0.41	0.43	0.35	0.47	0.41	0.46	28.46%
YoY %	63.41%	-4.65%	22.86%	-25.53%	14.63%	-10.87%	-	-
Horiz. %	145.65%	89.13%	93.48%	76.09%	102.17%	89.13%	100.00%	-
P/EPS	6.58	3.67	3.62	3.10	4.17	4.64	4.88	22.02%
YoY %	79.29%	1.38%	16.77%	-25.66%	-10.13%	-4.92%	-	-
Horiz. %	134.84%	75.20%	74.18%	63.52%	85.45%	95.08%	100.00%	-
EY	15.19	27.24	27.61	32.29	23.99	21.54	20.48	-18.04%
YoY %	-44.24%	-1.34%	-14.49%	34.60%	11.37%	5.18%	-	-
Horiz. %	74.17%	133.01%	134.81%	157.67%	117.14%	105.18%	100.00%	-
DY	4.45	8.07	7.59	9.09	6.82	6.81	6.25	-20.24%
YoY %	-44.86%	6.32%	-16.50%	33.28%	0.15%	8.96%	-	-
Horiz. %	71.20%	129.12%	121.44%	145.44%	109.12%	108.96%	100.00%	-
P/NAPS	0.46	0.31	0.33	0.28	0.38	0.33	0.37	15.60%
YoY %	48.39%	-6.06%	17.86%	-26.32%	15.15%	-10.81%	-	-
Horiz. %	124.32%	83.78%	89.19%	75.68%	102.70%	89.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/08/09	27/05/09	25/02/09	26/11/08	27/08/08	27/05/08	-
Price	1.11	1.06	0.70	0.82	0.60	0.80	0.80	-
P/RPS	0.66	0.58	0.38	0.44	0.32	0.44	0.46	27.18%
YoY %	13.79%	52.63%	-13.64%	37.50%	-27.27%	-4.35%	-	-
Horiz. %	143.48%	126.09%	82.61%	95.65%	69.57%	95.65%	100.00%	-
P/EPS	6.47	5.19	3.21	3.85	2.84	5.02	4.88	20.66%
YoY %	24.66%	61.68%	-16.62%	35.56%	-43.43%	2.87%	-	-
Horiz. %	132.58%	106.35%	65.78%	78.89%	58.20%	102.87%	100.00%	-
EY	15.46	19.27	31.16	25.99	35.18	19.92	20.48	-17.07%
YoY %	-19.77%	-38.16%	19.89%	-26.12%	76.61%	-2.73%	-	-
Horiz. %	75.49%	94.09%	152.15%	126.90%	171.78%	97.27%	100.00%	-
DY	4.53	5.71	8.57	7.32	10.00	6.30	6.25	-19.29%
YoY %	-20.67%	-33.37%	17.08%	-26.80%	58.73%	0.80%	-	-
Horiz. %	72.48%	91.36%	137.12%	117.12%	160.00%	100.80%	100.00%	-
P/NAPS	0.45	0.44	0.29	0.35	0.26	0.36	0.37	13.92%
YoY %	2.27%	51.72%	-17.14%	34.62%	-27.78%	-2.70%	-	-
Horiz. %	121.62%	118.92%	78.38%	94.59%	70.27%	97.30%	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 ⃤ & 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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:50:00

ADX

5 Mins

BUY

2024-05-16 16:35:00

EMA 5

5 Mins

SELL

2024-05-16 16:35:00

ADX

5 Mins

SELL

2024-05-16 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-16 16:00:00

TURTLE SYSTEM 55

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

852

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

483

HLIND

HONG LEONG INDUSTRIES BHD

480

PTRANS

PERAK TRANSIT BERHAD

452

YTLPOWR

YTL POWER INTERNATIONAL BHD

433

MYEG

MY E.G. SERVICES BHD

414

MBSB

MALAYSIA BUILDING SOCIETY BHD

403

GENTING

GENTING BHD

321

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More