[UMS] QoQ Annualized Quarter Result on 30-Jun-2011 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 16.56%
YoY- 42.79%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 81,016 85,304 80,903 81,188 77,314 80,848 71,661 8.51%
PBT 13,572 15,344 14,752 13,821 12,288 13,992 11,502 11.65%
Tax -4,180 -4,056 -3,555 -3,465 -3,402 -3,776 -2,685 34.28%
NP 9,392 11,288 11,197 10,356 8,886 10,216 8,817 4.29%
-
NP to SH 9,324 11,260 11,120 10,260 8,802 10,132 8,754 4.29%
-
Tax Rate 30.80% 26.43% 24.10% 25.07% 27.69% 26.99% 23.34% -
Total Cost 71,624 74,016 69,706 70,832 68,428 70,632 62,844 9.10%
-
Net Worth 118,814 117,187 114,334 111,091 110,635 108,557 106,185 7.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 4,068 54 - - 4,068 -
Div Payout % - - 36.59% 0.53% - - 46.47% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 118,814 117,187 114,334 111,091 110,635 108,557 106,185 7.77%
NOSH 40,690 40,690 40,688 40,692 40,674 40,658 40,684 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.59% 13.23% 13.84% 12.76% 11.49% 12.64% 12.30% -
ROE 7.85% 9.61% 9.73% 9.24% 7.96% 9.33% 8.24% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 199.11 209.64 198.83 199.51 190.08 198.85 176.14 8.50%
EPS 22.92 27.68 27.33 25.21 21.64 24.92 21.51 4.31%
DPS 0.00 0.00 10.00 0.13 0.00 0.00 10.00 -
NAPS 2.92 2.88 2.81 2.73 2.72 2.67 2.61 7.76%
Adjusted Per Share Value based on latest NOSH - 40,702
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 193.73 203.99 193.46 194.15 184.88 193.33 171.36 8.51%
EPS 22.30 26.93 26.59 24.53 21.05 24.23 20.93 4.31%
DPS 0.00 0.00 9.73 0.13 0.00 0.00 9.73 -
NAPS 2.8412 2.8023 2.7341 2.6565 2.6456 2.5959 2.5392 7.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.85 1.86 1.58 1.68 1.75 1.65 1.33 -
P/RPS 0.93 0.89 0.79 0.84 0.92 0.83 0.76 14.39%
P/EPS 8.07 6.72 5.78 6.66 8.09 6.62 6.18 19.45%
EY 12.39 14.88 17.30 15.01 12.37 15.10 16.18 -16.28%
DY 0.00 0.00 6.33 0.08 0.00 0.00 7.52 -
P/NAPS 0.63 0.65 0.56 0.62 0.64 0.62 0.51 15.11%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.69 1.86 1.80 1.63 1.61 1.68 1.38 -
P/RPS 0.85 0.89 0.91 0.82 0.85 0.84 0.78 5.89%
P/EPS 7.38 6.72 6.59 6.46 7.44 6.74 6.41 9.84%
EY 13.56 14.88 15.18 15.47 13.44 14.83 15.59 -8.87%
DY 0.00 0.00 5.56 0.08 0.00 0.00 7.25 -
P/NAPS 0.58 0.65 0.64 0.60 0.59 0.63 0.53 6.18%

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