[UMS] YoY Quarter Result on 30-Sep-2010 [#4]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	19,688	19,949	20,372	16,870	15,049	20,955	18,758	0.80%
YoY %	-1.31%	-2.08%	20.76%	12.10%	-28.18%	11.71%	-	-
Horiz. %	104.96%	106.35%	108.60%	89.93%	80.23%	111.71%	100.00%	-
PBT	2,927	6,954	4,761	3,709	2,743	3,649	1,889	7.56%
YoY %	-57.91%	46.06%	28.36%	35.22%	-24.83%	93.17%	-	-
Horiz. %	154.95%	368.13%	252.04%	196.35%	145.21%	193.17%	100.00%	-
Tax	-1,324	-993	-692	-336	-501	-84	-407	21.70%
YoY %	-33.33%	-43.50%	-105.95%	32.93%	-496.43%	79.36%	-	-
Horiz. %	325.31%	243.98%	170.02%	82.56%	123.10%	20.64%	100.00%	-
NP	1,603	5,961	4,069	3,373	2,242	3,565	1,482	1.31%
YoY %	-73.11%	46.50%	20.63%	50.45%	-37.11%	140.55%	-	-
Horiz. %	108.16%	402.23%	274.56%	227.60%	151.28%	240.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,598	5,953	4,064	3,365	2,241	3,571	1,475	1.34%
YoY %	-73.16%	46.48%	20.77%	50.16%	-37.24%	142.10%	-	-
Horiz. %	108.34%	403.59%	275.53%	228.14%	151.93%	242.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.23%	14.28%	14.53%	9.06%	18.26%	2.30%	21.55%	-
YoY %	216.74%	-1.72%	60.38%	-50.38%	693.91%	-89.33%	-	-
Horiz. %	209.88%	66.26%	67.42%	42.04%	84.73%	10.67%	100.00%	-
Total Cost	18,085	13,988	16,303	13,497	12,807	17,390	17,276	0.76%
YoY %	29.29%	-14.20%	20.79%	5.39%	-26.35%	0.66%	-	-
Horiz. %	104.68%	80.97%	94.37%	78.13%	74.13%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,173	124,511	115,126	106,237	99,267	93,952	82,714	7.56%
YoY %	2.94%	8.15%	8.37%	7.02%	5.66%	13.59%	-	-
Horiz. %	154.96%	150.53%	139.19%	128.44%	120.01%	113.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	36	-	4,068	4,070	2,026	2,440	2,037	-48.93%
YoY %	0.00%	-	-0.05%	100.89%	-16.97%	19.78%	-	-
Horiz. %	1.77%	-	199.71%	199.80%	99.46%	119.78%	100.00%	-
Div Payout %	2.29%	-	100.10%	120.96%	90.41%	68.34%	138.12%	-
YoY %	0.00%	-	-17.25%	33.79%	32.29%	-50.52%	-	-
Horiz. %	1.66%	-	72.47%	87.58%	65.46%	49.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	128,173	124,511	115,126	106,237	99,267	93,952	82,714	7.56%
YoY %	2.94%	8.15%	8.37%	7.02%	5.66%	13.59%	-	-
Horiz. %	154.96%	150.53%	139.19%	128.44%	120.01%	113.59%	100.00%	-
NOSH	40,690	40,690	40,680	40,703	40,683	40,671	40,745	-0.02%
YoY %	0.00%	0.02%	-0.06%	0.05%	0.03%	-0.18%	-	-
Horiz. %	99.87%	99.87%	99.84%	99.90%	99.85%	99.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	8.14%	29.88%	19.97%	19.99%	14.90%	17.01%	7.90%	-
YoY %	-72.76%	49.62%	-0.10%	34.16%	-12.40%	115.32%	-	-
Horiz. %	103.04%	378.23%	252.78%	253.04%	188.61%	215.32%	100.00%	-
ROE	1.25%	4.78%	3.53%	3.17%	2.26%	3.80%	1.78%	-
YoY %	-73.85%	35.41%	11.36%	40.27%	-40.53%	113.48%	-	-
Horiz. %	70.22%	268.54%	198.31%	178.09%	126.97%	213.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	48.39	49.03	50.08	41.45	36.99	51.52	46.04	0.83%
YoY %	-1.31%	-2.10%	20.82%	12.06%	-28.20%	11.90%	-	-
Horiz. %	105.10%	106.49%	108.77%	90.03%	80.34%	111.90%	100.00%	-
EPS	3.93	14.63	9.99	8.27	5.51	8.78	3.62	1.37%
YoY %	-73.14%	46.45%	20.80%	50.09%	-37.24%	142.54%	-	-
Horiz. %	108.56%	404.14%	275.97%	228.45%	152.21%	242.54%	100.00%	-
DPS	0.09	0.00	10.00	10.00	4.98	6.00	5.00	-48.77%
YoY %	0.00%	0.00%	0.00%	100.80%	-17.00%	20.00%	-	-
Horiz. %	1.80%	0.00%	200.00%	200.00%	99.60%	120.00%	100.00%	-
NAPS	3.15	3.06	2.83	2.61	2.44	2.31	2.03	7.59%
YoY %	2.94%	8.13%	8.43%	6.97%	5.63%	13.79%	-	-
Horiz. %	155.17%	150.74%	139.41%	128.57%	120.20%	113.79%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 40,703
RPS	47.08	47.70	48.72	40.34	35.99	50.11	44.86	0.80%
YoY %	-1.30%	-2.09%	20.77%	12.09%	-28.18%	11.70%	-	-
Horiz. %	104.95%	106.33%	108.60%	89.92%	80.23%	111.70%	100.00%	-
EPS	3.82	14.24	9.72	8.05	5.36	8.54	3.53	1.32%
YoY %	-73.17%	46.50%	20.75%	50.19%	-37.24%	141.93%	-	-
Horiz. %	108.22%	403.40%	275.35%	228.05%	151.84%	241.93%	100.00%	-
DPS	0.09	0.00	9.73	9.73	4.84	5.84	4.87	-48.55%
YoY %	0.00%	0.00%	0.00%	101.03%	-17.12%	19.92%	-	-
Horiz. %	1.85%	0.00%	199.79%	199.79%	99.38%	119.92%	100.00%	-
NAPS	3.065	2.9774	2.753	2.5405	2.3738	2.2467	1.9779	7.56%
YoY %	2.94%	8.15%	8.36%	7.02%	5.66%	13.59%	-	-
Horiz. %	154.96%	150.53%	139.19%	128.44%	120.02%	113.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.59	1.86	1.58	1.33	1.13	0.88	0.84	-
P/RPS	5.35	3.79	3.16	3.21	3.05	1.71	1.82	19.66%
YoY %	41.16%	19.94%	-1.56%	5.25%	78.36%	-6.04%	-	-
Horiz. %	293.96%	208.24%	173.63%	176.37%	167.58%	93.96%	100.00%	-
P/EPS	65.95	12.71	15.82	16.09	20.51	10.02	23.20	19.00%
YoY %	418.88%	-19.66%	-1.68%	-21.55%	104.69%	-56.81%	-	-
Horiz. %	284.27%	54.78%	68.19%	69.35%	88.41%	43.19%	100.00%	-
EY	1.52	7.87	6.32	6.22	4.87	9.98	4.31	-15.93%
YoY %	-80.69%	24.53%	1.61%	27.72%	-51.20%	131.55%	-	-
Horiz. %	35.27%	182.60%	146.64%	144.32%	112.99%	231.55%	100.00%	-
DY	0.03	0.00	6.33	7.52	4.41	6.82	5.95	-58.55%
YoY %	0.00%	0.00%	-15.82%	70.52%	-35.34%	14.62%	-	-
Horiz. %	0.50%	0.00%	106.39%	126.39%	74.12%	114.62%	100.00%	-
P/NAPS	0.82	0.61	0.56	0.51	0.46	0.38	0.41	12.23%
YoY %	34.43%	8.93%	9.80%	10.87%	21.05%	-7.32%	-	-
Horiz. %	200.00%	148.78%	136.59%	124.39%	112.20%	92.68%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	26/11/12	24/11/11	25/11/10	25/11/09	26/11/08	29/11/07	-
Price	2.68	1.90	1.80	1.38	1.11	0.60	0.81	-
P/RPS	5.54	3.88	3.59	3.33	3.00	1.16	1.76	21.03%
YoY %	42.78%	8.08%	7.81%	11.00%	158.62%	-34.09%	-	-
Horiz. %	314.77%	220.45%	203.98%	189.20%	170.45%	65.91%	100.00%	-
P/EPS	68.24	12.99	18.02	16.69	20.15	6.83	22.38	20.39%
YoY %	425.33%	-27.91%	7.97%	-17.17%	195.02%	-69.48%	-	-
Horiz. %	304.92%	58.04%	80.52%	74.58%	90.04%	30.52%	100.00%	-
EY	1.47	7.70	5.55	5.99	4.96	14.63	4.47	-16.90%
YoY %	-80.91%	38.74%	-7.35%	20.77%	-66.10%	227.29%	-	-
Horiz. %	32.89%	172.26%	124.16%	134.00%	110.96%	327.29%	100.00%	-
DY	0.03	0.00	5.56	7.25	4.49	10.00	6.17	-58.80%
YoY %	0.00%	0.00%	-23.31%	61.47%	-55.10%	62.07%	-	-
Horiz. %	0.49%	0.00%	90.11%	117.50%	72.77%	162.07%	100.00%	-
P/NAPS	0.85	0.62	0.64	0.53	0.45	0.26	0.40	13.37%
YoY %	37.10%	-3.12%	20.75%	17.78%	73.08%	-35.00%	-	-
Horiz. %	212.50%	155.00%	160.00%	132.50%	112.50%	65.00%	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 ⃤ & 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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos