[UMS] YoY Quarter Result on 30-Sep-2012 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 134.65%
YoY- 46.48%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 18,055 19,851 19,688 19,949 20,372 16,870 15,049 3.08%
PBT 2,717 2,496 2,927 6,954 4,761 3,709 2,743 -0.15%
Tax 145 -126 -1,324 -993 -692 -336 -501 -
NP 2,862 2,370 1,603 5,961 4,069 3,373 2,242 4.15%
-
NP to SH 2,850 2,383 1,598 5,953 4,064 3,365 2,241 4.08%
-
Tax Rate -5.34% 5.05% 45.23% 14.28% 14.53% 9.06% 18.26% -
Total Cost 15,193 17,481 18,085 13,988 16,303 13,497 12,807 2.88%
-
Net Worth 154,215 139,973 128,173 124,511 115,126 106,237 99,267 7.61%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 40 40 36 - 4,068 4,070 2,026 -47.99%
Div Payout % 1.43% 1.71% 2.29% - 100.10% 120.96% 90.41% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 154,215 139,973 128,173 124,511 115,126 106,237 99,267 7.61%
NOSH 40,690 40,690 40,690 40,690 40,680 40,703 40,683 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.85% 11.94% 8.14% 29.88% 19.97% 19.99% 14.90% -
ROE 1.85% 1.70% 1.25% 4.78% 3.53% 3.17% 2.26% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.37 48.79 48.39 49.03 50.08 41.45 36.99 3.07%
EPS 7.00 5.86 3.93 14.63 9.99 8.27 5.51 4.06%
DPS 0.10 0.10 0.09 0.00 10.00 10.00 4.98 -47.84%
NAPS 3.79 3.44 3.15 3.06 2.83 2.61 2.44 7.61%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.37 48.79 48.39 49.03 50.07 41.46 36.98 3.08%
EPS 7.00 5.86 3.93 14.63 9.99 8.27 5.51 4.06%
DPS 0.10 0.10 0.09 0.00 10.00 10.00 4.98 -47.84%
NAPS 3.79 3.44 3.15 3.06 2.8294 2.6109 2.4396 7.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.60 3.00 2.59 1.86 1.58 1.33 1.13 -
P/RPS 5.86 6.15 5.35 3.79 3.16 3.21 3.05 11.49%
P/EPS 37.12 51.23 65.95 12.71 15.82 16.09 20.51 10.38%
EY 2.69 1.95 1.52 7.87 6.32 6.22 4.87 -9.41%
DY 0.04 0.03 0.03 0.00 6.33 7.52 4.41 -54.31%
P/NAPS 0.69 0.87 0.82 0.61 0.56 0.51 0.46 6.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 25/11/14 27/11/13 26/11/12 24/11/11 25/11/10 25/11/09 -
Price 2.73 2.90 2.68 1.90 1.80 1.38 1.11 -
P/RPS 6.15 5.94 5.54 3.88 3.59 3.33 3.00 12.70%
P/EPS 38.98 49.52 68.24 12.99 18.02 16.69 20.15 11.61%
EY 2.57 2.02 1.47 7.70 5.55 5.99 4.96 -10.37%
DY 0.04 0.03 0.03 0.00 5.56 7.25 4.49 -54.45%
P/NAPS 0.72 0.84 0.85 0.62 0.64 0.53 0.45 8.14%

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