[UMS] YoY TTM Result on 31-Dec-2011 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 2.4%
YoY- 34.28%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 80,447 82,436 83,409 82,377 72,602 70,311 76,143 0.92%
PBT 13,027 13,298 17,568 15,465 11,850 10,478 11,304 2.39%
Tax -2,683 -3,995 -4,064 -3,361 -2,820 -2,920 -2,569 0.72%
NP 10,344 9,303 13,504 12,104 9,030 7,558 8,735 2.85%
-
NP to SH 10,288 9,232 13,447 12,048 8,972 7,517 8,680 2.87%
-
Tax Rate 20.60% 30.04% 23.13% 21.73% 23.80% 27.87% 22.73% -
Total Cost 70,103 73,133 69,905 70,273 63,572 62,753 67,408 0.65%
-
Net Worth 141,194 131,021 127,359 117,187 108,557 101,713 96,128 6.61%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 40 36 - 4,108 4,090 2,046 2,440 -49.58%
Div Payout % 0.40% 0.40% - 34.10% 45.59% 27.22% 28.11% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 141,194 131,021 127,359 117,187 108,557 101,713 96,128 6.61%
NOSH 40,690 40,690 40,690 40,690 40,658 40,685 40,732 -0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.86% 11.29% 16.19% 14.69% 12.44% 10.75% 11.47% -
ROE 7.29% 7.05% 10.56% 10.28% 8.26% 7.39% 9.03% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 197.71 202.60 204.99 202.45 178.57 172.82 186.94 0.93%
EPS 25.28 22.69 33.05 29.61 22.07 18.48 21.31 2.88%
DPS 0.10 0.09 0.00 10.10 10.05 5.03 6.00 -49.44%
NAPS 3.47 3.22 3.13 2.88 2.67 2.50 2.36 6.63%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 192.37 197.13 199.46 196.99 173.61 168.14 182.08 0.92%
EPS 24.60 22.08 32.16 28.81 21.45 17.98 20.76 2.86%
DPS 0.10 0.09 0.00 9.83 9.78 4.89 5.84 -49.21%
NAPS 3.3764 3.1331 3.0456 2.8023 2.5959 2.4323 2.2987 6.61%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.00 2.39 1.96 1.86 1.65 1.13 0.66 -
P/RPS 1.52 1.18 0.96 0.92 0.92 0.65 0.35 27.71%
P/EPS 11.87 10.53 5.93 6.28 7.48 6.12 3.10 25.06%
EY 8.43 9.49 16.86 15.92 13.37 16.35 32.29 -20.04%
DY 0.03 0.04 0.00 5.43 6.09 4.45 9.09 -61.39%
P/NAPS 0.86 0.74 0.63 0.65 0.62 0.45 0.28 20.55%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 -
Price 2.89 2.50 1.85 1.86 1.68 1.27 0.82 -
P/RPS 1.46 1.23 0.90 0.92 0.94 0.73 0.44 22.11%
P/EPS 11.43 11.02 5.60 6.28 7.61 6.87 3.85 19.87%
EY 8.75 9.08 17.86 15.92 13.14 14.55 25.99 -16.58%
DY 0.03 0.04 0.00 5.43 5.98 3.96 7.32 -59.97%
P/NAPS 0.83 0.78 0.59 0.65 0.63 0.51 0.35 15.47%

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