[UMS] YoY Cumulative Quarter Result on 30-Jun-2012 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 54.42%
YoY- -6.45%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 56,906 63,077 65,850 61,824 60,891 54,791 53,836 0.92%
PBT 15,370 12,403 11,874 10,120 10,366 7,793 7,001 13.99%
Tax -2,189 -2,828 -3,084 -2,878 -2,599 -2,349 -2,233 -0.33%
NP 13,181 9,575 8,790 7,242 7,767 5,444 4,768 18.45%
-
NP to SH 13,150 9,490 8,736 7,199 7,695 5,389 4,741 18.52%
-
Tax Rate 14.24% 22.80% 25.97% 28.44% 25.07% 30.14% 31.90% -
Total Cost 43,725 53,502 57,060 54,582 53,124 49,347 49,068 -1.90%
-
Net Worth 150,146 138,752 129,801 118,001 111,091 102,977 97,261 7.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 40 20 20 -
Div Payout % - - - - 0.53% 0.38% 0.43% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 150,146 138,752 129,801 118,001 111,091 102,977 97,261 7.50%
NOSH 40,690 40,690 40,690 40,690 40,692 40,702 40,695 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.16% 15.18% 13.35% 11.71% 12.76% 9.94% 8.86% -
ROE 8.76% 6.84% 6.73% 6.10% 6.93% 5.23% 4.87% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 139.85 155.02 161.83 151.94 149.64 134.61 132.29 0.93%
EPS 32.32 23.32 21.47 18.00 18.91 13.24 11.65 18.52%
DPS 0.00 0.00 0.00 0.00 0.10 0.05 0.05 -
NAPS 3.69 3.41 3.19 2.90 2.73 2.53 2.39 7.50%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 136.08 150.84 157.47 147.84 145.61 131.02 128.74 0.92%
EPS 31.45 22.69 20.89 17.21 18.40 12.89 11.34 18.52%
DPS 0.00 0.00 0.00 0.00 0.10 0.05 0.05 -
NAPS 3.5905 3.318 3.1039 2.8218 2.6565 2.4625 2.3258 7.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.58 2.57 2.17 1.88 1.68 1.19 0.75 -
P/RPS 1.84 1.66 1.34 1.24 1.12 0.88 0.57 21.55%
P/EPS 7.98 11.02 10.11 10.63 8.88 8.99 6.44 3.63%
EY 12.53 9.07 9.89 9.41 11.26 11.13 15.53 -3.51%
DY 0.00 0.00 0.00 0.00 0.06 0.04 0.07 -
P/NAPS 0.70 0.75 0.68 0.65 0.62 0.47 0.31 14.53%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 -
Price 2.70 3.00 2.48 2.03 1.63 1.30 1.06 -
P/RPS 1.93 1.94 1.53 1.34 1.09 0.97 0.80 15.80%
P/EPS 8.35 12.86 11.55 11.47 8.62 9.82 9.10 -1.42%
EY 11.97 7.77 8.66 8.72 11.60 10.18 10.99 1.43%
DY 0.00 0.00 0.00 0.00 0.06 0.04 0.05 -
P/NAPS 0.73 0.88 0.78 0.70 0.60 0.51 0.44 8.79%

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