[UMS] QoQ Annualized Quarter 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- -5.41%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 85,538 87,800 88,514 91,848 81,773 82,432 81,016 3.68%
PBT 14,801 15,832 16,254 17,320 17,074 13,493 13,572 5.94%
Tax -4,408 -4,112 -4,270 -4,828 -3,871 -3,837 -4,180 3.60%
NP 10,393 11,720 11,984 12,492 13,203 9,656 9,392 6.97%
-
NP to SH 10,334 11,648 11,928 12,440 13,152 9,598 9,324 7.09%
-
Tax Rate 29.78% 25.97% 26.27% 27.88% 22.67% 28.44% 30.80% -
Total Cost 75,145 76,080 76,530 79,356 68,570 72,776 71,624 3.24%
-
Net Worth 128,173 129,801 130,208 127,359 124,511 118,001 118,814 5.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 36 - - - - - - -
Div Payout % 0.35% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 128,173 129,801 130,208 127,359 124,511 118,001 118,814 5.17%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.15% 13.35% 13.54% 13.60% 16.15% 11.71% 11.59% -
ROE 8.06% 8.97% 9.16% 9.77% 10.56% 8.13% 7.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 210.22 215.78 217.53 225.73 200.97 202.59 199.11 3.68%
EPS 25.40 28.63 29.32 30.56 32.32 24.00 22.92 7.08%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 3.19 3.20 3.13 3.06 2.90 2.92 5.17%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 204.55 209.96 211.66 219.64 195.54 197.12 193.73 3.68%
EPS 24.71 27.85 28.52 29.75 31.45 22.95 22.30 7.07%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.065 3.1039 3.1137 3.0456 2.9774 2.8218 2.8412 5.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.59 2.17 2.00 1.96 1.86 1.88 1.85 -
P/RPS 1.23 1.01 0.92 0.87 0.93 0.93 0.93 20.46%
P/EPS 10.20 7.58 6.82 6.41 5.75 7.97 8.07 16.88%
EY 9.81 13.19 14.66 15.60 17.38 12.55 12.39 -14.40%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.63 0.63 0.61 0.65 0.63 19.19%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 -
Price 2.68 2.48 2.04 1.85 1.90 2.03 1.69 -
P/RPS 1.27 1.15 0.94 0.82 0.95 1.00 0.85 30.66%
P/EPS 10.55 8.66 6.96 6.05 5.88 8.61 7.38 26.87%
EY 9.48 11.54 14.37 16.53 17.01 11.62 13.56 -21.21%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.64 0.59 0.62 0.70 0.58 28.99%

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