[UMS] YoY TTM Result on 30-Jun-2009 [#3]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	82,196	77,761	69,840	74,791	73,346	65,727	62,737	4.60%
YoY %	5.70%	11.34%	-6.62%	1.97%	11.59%	4.77%	-	-
Horiz. %	131.02%	123.95%	111.32%	119.21%	116.91%	104.77%	100.00%	-
PBT	14,881	14,075	10,536	10,650	9,513	9,471	8,753	9.23%
YoY %	5.73%	33.59%	-1.07%	11.95%	0.44%	8.20%	-	-
Horiz. %	170.01%	160.80%	120.37%	121.67%	108.68%	108.20%	100.00%	-
Tax	-3,570	-2,935	-2,850	-2,317	-2,962	-3,287	-2,826	3.96%
YoY %	-21.64%	-2.98%	-23.00%	21.78%	9.89%	-16.31%	-	-
Horiz. %	126.33%	103.86%	100.85%	81.99%	104.81%	116.31%	100.00%	-
NP	11,311	11,140	7,686	8,333	6,551	6,184	5,927	11.36%
YoY %	1.54%	44.94%	-7.76%	27.20%	5.93%	4.34%	-	-
Horiz. %	190.84%	187.95%	129.68%	140.59%	110.53%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,263	11,067	7,630	8,312	6,490	6,104	5,904	11.35%
YoY %	1.77%	45.05%	-8.21%	28.07%	6.32%	3.39%	-	-
Horiz. %	190.77%	187.45%	129.23%	140.79%	109.93%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.99%	20.85%	27.05%	21.76%	31.14%	34.71%	32.29%	-
YoY %	15.06%	-22.92%	24.31%	-30.12%	-10.29%	7.49%	-	-
Horiz. %	74.30%	64.57%	83.77%	67.39%	96.44%	107.49%	100.00%	-
Total Cost	70,885	66,621	62,154	66,458	66,795	59,543	56,810	3.75%
YoY %	6.40%	7.19%	-6.48%	-0.50%	12.18%	4.81%	-	-
Horiz. %	124.78%	117.27%	109.41%	116.98%	117.58%	104.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	118,001	111,118	102,900	97,246	89,990	81,031	76,149	7.56%
YoY %	6.19%	7.99%	5.81%	8.06%	11.06%	6.41%	-	-
Horiz. %	154.96%	145.92%	135.13%	127.70%	118.18%	106.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	4,068	4,070	2,046	2,460	2,053	2,065	2,034	12.23%
YoY %	-0.05%	98.92%	-16.83%	19.82%	-0.58%	1.52%	-	-
Horiz. %	200.00%	200.10%	100.59%	120.94%	100.93%	101.52%	100.00%	-
Div Payout %	36.12%	36.78%	26.82%	29.60%	31.64%	33.83%	34.46%	-
YoY %	-1.79%	37.14%	-9.39%	-6.45%	-6.47%	-1.83%	-	-
Horiz. %	104.82%	106.73%	77.83%	85.90%	91.82%	98.17%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	118,001	111,118	102,900	97,246	89,990	81,031	76,149	7.56%
YoY %	6.19%	7.99%	5.81%	8.06%	11.06%	6.41%	-	-
Horiz. %	154.96%	145.92%	135.13%	127.70%	118.18%	106.41%	100.00%	-
NOSH	40,690	40,702	40,672	40,688	40,719	40,719	40,721	-0.01%
YoY %	-0.03%	0.07%	-0.04%	-0.08%	0.00%	-0.00%	-	-
Horiz. %	99.92%	99.95%	99.88%	99.92%	100.00%	100.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	13.76%	14.33%	11.01%	11.14%	8.93%	9.41%	9.45%	-
YoY %	-3.98%	30.15%	-1.17%	24.75%	-5.10%	-0.42%	-	-
Horiz. %	145.61%	151.64%	116.51%	117.88%	94.50%	99.58%	100.00%	-
ROE	9.54%	9.96%	7.41%	8.55%	7.21%	7.53%	7.75%	-
YoY %	-4.22%	34.41%	-13.33%	18.59%	-4.25%	-2.84%	-	-
Horiz. %	123.10%	128.52%	95.61%	110.32%	93.03%	97.16%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	202.01	191.05	171.71	183.81	180.12	161.41	154.06	4.61%
YoY %	5.74%	11.26%	-6.58%	2.05%	11.59%	4.77%	-	-
Horiz. %	131.12%	124.01%	111.46%	119.31%	116.92%	104.77%	100.00%	-
EPS	27.68	27.19	18.76	20.43	15.94	14.99	14.50	11.36%
YoY %	1.80%	44.94%	-8.17%	28.17%	6.34%	3.38%	-	-
Horiz. %	190.90%	187.52%	129.38%	140.90%	109.93%	103.38%	100.00%	-
DPS	10.00	10.00	5.03	6.05	5.04	5.00	5.00	12.23%
YoY %	0.00%	98.81%	-16.86%	20.04%	0.80%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.60%	121.00%	100.80%	100.00%	100.00%	-
NAPS	2.90	2.73	2.53	2.39	2.21	1.99	1.87	7.57%
YoY %	6.23%	7.91%	5.86%	8.14%	11.06%	6.42%	-	-
Horiz. %	155.08%	145.99%	135.29%	127.81%	118.18%	106.42%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,688
RPS	202.01	191.11	171.64	183.81	180.26	161.53	154.18	4.60%
YoY %	5.70%	11.34%	-6.62%	1.97%	11.60%	4.77%	-	-
Horiz. %	131.02%	123.95%	111.32%	119.22%	116.92%	104.77%	100.00%	-
EPS	27.68	27.20	18.75	20.43	15.95	15.00	14.51	11.35%
YoY %	1.76%	45.07%	-8.22%	28.09%	6.33%	3.38%	-	-
Horiz. %	190.76%	187.46%	129.22%	140.80%	109.92%	103.38%	100.00%	-
DPS	10.00	10.00	5.03	6.05	5.05	5.08	5.00	12.23%
YoY %	0.00%	98.81%	-16.86%	19.80%	-0.59%	1.60%	-	-
Horiz. %	200.00%	200.00%	100.60%	121.00%	101.00%	101.60%	100.00%	-
NAPS	2.90	2.7309	2.5289	2.3899	2.2116	1.9914	1.8715	7.56%
YoY %	6.19%	7.99%	5.82%	8.06%	11.06%	6.41%	-	-
Horiz. %	154.96%	145.92%	135.13%	127.70%	118.17%	106.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.88	1.68	1.19	0.75	0.74	0.83	0.71	-
P/RPS	0.93	0.88	0.69	0.41	0.41	0.51	0.46	12.43%
YoY %	5.68%	27.54%	68.29%	0.00%	-19.61%	10.87%	-	-
Horiz. %	202.17%	191.30%	150.00%	89.13%	89.13%	110.87%	100.00%	-
P/EPS	6.79	6.18	6.34	3.67	4.64	5.54	4.90	5.58%
YoY %	9.87%	-2.52%	72.75%	-20.91%	-16.25%	13.06%	-	-
Horiz. %	138.57%	126.12%	129.39%	74.90%	94.69%	113.06%	100.00%	-
EY	14.72	16.18	15.76	27.24	21.54	18.06	20.42	-5.30%
YoY %	-9.02%	2.66%	-42.14%	26.46%	19.27%	-11.56%	-	-
Horiz. %	72.09%	79.24%	77.18%	133.40%	105.48%	88.44%	100.00%	-
DY	5.32	5.95	4.23	8.07	6.81	6.02	7.04	-4.55%
YoY %	-10.59%	40.66%	-47.58%	18.50%	13.12%	-14.49%	-	-
Horiz. %	75.57%	84.52%	60.09%	114.63%	96.73%	85.51%	100.00%	-
P/NAPS	0.65	0.62	0.47	0.31	0.33	0.42	0.38	9.35%
YoY %	4.84%	31.91%	51.61%	-6.06%	-21.43%	10.53%	-	-
Horiz. %	171.05%	163.16%	123.68%	81.58%	86.84%	110.53%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	25/08/11	27/08/10	26/08/09	27/08/08	23/08/07	14/09/06	-
Price	2.03	1.63	1.30	1.06	0.80	0.87	0.72	-
P/RPS	1.00	0.85	0.76	0.58	0.44	0.54	0.47	13.39%
YoY %	17.65%	11.84%	31.03%	31.82%	-18.52%	14.89%	-	-
Horiz. %	212.77%	180.85%	161.70%	123.40%	93.62%	114.89%	100.00%	-
P/EPS	7.33	5.99	6.93	5.19	5.02	5.80	4.97	6.68%
YoY %	22.37%	-13.56%	33.53%	3.39%	-13.45%	16.70%	-	-
Horiz. %	147.48%	120.52%	139.44%	104.43%	101.01%	116.70%	100.00%	-
EY	13.64	16.68	14.43	19.27	19.92	17.23	20.14	-6.28%
YoY %	-18.23%	15.59%	-25.12%	-3.26%	15.61%	-14.45%	-	-
Horiz. %	67.73%	82.82%	71.65%	95.68%	98.91%	85.55%	100.00%	-
DY	4.93	6.13	3.87	5.71	6.30	5.75	6.94	-5.53%
YoY %	-19.58%	58.40%	-32.22%	-9.37%	9.57%	-17.15%	-	-
Horiz. %	71.04%	88.33%	55.76%	82.28%	90.78%	82.85%	100.00%	-
P/NAPS	0.70	0.60	0.51	0.44	0.36	0.44	0.39	10.23%
YoY %	16.67%	17.65%	15.91%	22.22%	-18.18%	12.82%	-	-
Horiz. %	179.49%	153.85%	130.77%	112.82%	92.31%	112.82%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

672

YTLPOWR

YTL POWER INTERNATIONAL BHD

574

MPI

MALAYSIAN PACIFIC INDUSTRIES

489

PTRANS

PERAK TRANSIT BERHAD

485

MYEG

MY E.G. SERVICES BHD

467

HLIND

HONG LEONG INDUSTRIES BHD

460

YTL

YTL CORPORATION BHD

374

CAPITALA

CAPITAL A BERHAD

323

SAPNRG

SAPURA ENERGY BERHAD

257

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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