[UMS] YoY TTM Result on 31-Mar-2011 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 8.14%
YoY- 33.1%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 82,825 85,522 83,114 74,035 70,049 75,568 70,577 2.70%
PBT 14,025 18,415 15,769 12,667 10,161 11,277 9,260 7.16%
Tax -4,149 -3,916 -3,680 -2,898 -2,819 -2,379 -2,532 8.57%
NP 9,876 14,499 12,089 9,769 7,342 8,898 6,728 6.60%
-
NP to SH 9,780 14,454 12,027 9,702 7,289 8,867 6,661 6.60%
-
Tax Rate 29.58% 21.27% 23.34% 22.88% 27.74% 21.10% 27.34% -
Total Cost 72,949 71,023 71,025 64,266 62,707 66,670 63,849 2.24%
-
Net Worth 134,683 130,208 118,814 110,696 102,826 97,164 89,034 7.13%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 36 - 4,108 4,090 2,046 2,440 2,037 -48.94%
Div Payout % 0.37% - 34.16% 42.16% 28.07% 27.52% 30.59% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 134,683 130,208 118,814 110,696 102,826 97,164 89,034 7.13%
NOSH 40,690 40,690 40,690 40,697 40,642 40,654 40,655 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.92% 16.95% 14.55% 13.20% 10.48% 11.77% 9.53% -
ROE 7.26% 11.10% 10.12% 8.76% 7.09% 9.13% 7.48% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 203.55 210.18 204.26 181.92 172.35 185.88 173.60 2.68%
EPS 24.04 35.52 29.56 23.84 17.93 21.81 16.38 6.60%
DPS 0.09 0.00 10.10 10.05 5.03 6.00 5.00 -48.79%
NAPS 3.31 3.20 2.92 2.72 2.53 2.39 2.19 7.12%
Adjusted Per Share Value based on latest NOSH - 40,697
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 203.55 210.18 204.26 181.95 172.15 185.72 173.45 2.70%
EPS 24.04 35.52 29.56 23.84 17.91 21.79 16.37 6.61%
DPS 0.09 0.00 10.10 10.05 5.03 6.00 5.01 -48.80%
NAPS 3.31 3.20 2.92 2.7205 2.5271 2.3879 2.1881 7.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.40 2.00 1.85 1.75 1.39 0.79 0.80 -
P/RPS 1.18 0.95 0.91 0.96 0.81 0.43 0.46 16.99%
P/EPS 9.99 5.63 6.26 7.34 7.75 3.62 4.88 12.67%
EY 10.01 17.76 15.98 13.62 12.90 27.61 20.48 -11.24%
DY 0.04 0.00 5.46 5.74 3.62 7.59 6.25 -56.89%
P/NAPS 0.73 0.63 0.63 0.64 0.55 0.33 0.37 11.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 21/05/12 27/05/11 26/05/10 27/05/09 27/05/08 -
Price 2.47 2.04 1.69 1.61 1.22 0.70 0.80 -
P/RPS 1.21 0.97 0.83 0.89 0.71 0.38 0.46 17.48%
P/EPS 10.28 5.74 5.72 6.75 6.80 3.21 4.88 13.21%
EY 9.73 17.41 17.49 14.81 14.70 31.16 20.48 -11.66%
DY 0.04 0.00 5.98 6.24 4.12 8.57 6.25 -56.89%
P/NAPS 0.75 0.64 0.58 0.59 0.48 0.29 0.37 12.49%

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