[UMS] YoY TTM Result on 31-Dec-2012 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 2.24%
YoY- 11.61%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 79,229 80,447 82,436 83,409 82,377 72,602 70,311 2.00%
PBT 19,367 13,027 13,298 17,568 15,465 11,850 10,478 10.77%
Tax -2,452 -2,683 -3,995 -4,064 -3,361 -2,820 -2,920 -2.86%
NP 16,915 10,344 9,303 13,504 12,104 9,030 7,558 14.36%
-
NP to SH 16,885 10,288 9,232 13,447 12,048 8,972 7,517 14.43%
-
Tax Rate 12.66% 20.60% 30.04% 23.13% 21.73% 23.80% 27.87% -
Total Cost 62,314 70,103 73,133 69,905 70,273 63,572 62,753 -0.11%
-
Net Worth 155,028 141,194 131,021 127,359 117,187 108,557 101,713 7.27%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 40 40 36 - 4,108 4,090 2,046 -48.08%
Div Payout % 0.24% 0.40% 0.40% - 34.10% 45.59% 27.22% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 155,028 141,194 131,021 127,359 117,187 108,557 101,713 7.27%
NOSH 40,690 40,690 40,690 40,690 40,690 40,658 40,685 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.35% 12.86% 11.29% 16.19% 14.69% 12.44% 10.75% -
ROE 10.89% 7.29% 7.05% 10.56% 10.28% 8.26% 7.39% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 194.71 197.71 202.60 204.99 202.45 178.57 172.82 2.00%
EPS 41.50 25.28 22.69 33.05 29.61 22.07 18.48 14.42%
DPS 0.10 0.10 0.09 0.00 10.10 10.05 5.03 -47.93%
NAPS 3.81 3.47 3.22 3.13 2.88 2.67 2.50 7.27%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 189.46 192.37 197.13 199.46 196.99 173.61 168.14 2.00%
EPS 40.38 24.60 22.08 32.16 28.81 21.45 17.98 14.42%
DPS 0.10 0.10 0.09 0.00 9.83 9.78 4.89 -47.69%
NAPS 3.7072 3.3764 3.1331 3.0456 2.8023 2.5959 2.4323 7.27%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.74 3.00 2.39 1.96 1.86 1.65 1.13 -
P/RPS 1.41 1.52 1.18 0.96 0.92 0.92 0.65 13.76%
P/EPS 6.60 11.87 10.53 5.93 6.28 7.48 6.12 1.26%
EY 15.14 8.43 9.49 16.86 15.92 13.37 16.35 -1.27%
DY 0.04 0.03 0.04 0.00 5.43 6.09 4.45 -54.38%
P/NAPS 0.72 0.86 0.74 0.63 0.65 0.62 0.45 8.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 -
Price 2.80 2.89 2.50 1.85 1.86 1.68 1.27 -
P/RPS 1.44 1.46 1.23 0.90 0.92 0.94 0.73 11.98%
P/EPS 6.75 11.43 11.02 5.60 6.28 7.61 6.87 -0.29%
EY 14.82 8.75 9.08 17.86 15.92 13.14 14.55 0.30%
DY 0.04 0.03 0.04 0.00 5.43 5.98 3.96 -53.49%
P/NAPS 0.73 0.83 0.78 0.59 0.65 0.63 0.51 6.15%

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