[UMS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 62.44%
YoY- 25.38%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 60,891 38,657 20,212 71,661 54,791 36,283 19,271 115.78%
PBT 10,366 6,144 3,498 11,502 7,793 4,979 3,150 121.72%
Tax -2,599 -1,701 -944 -2,685 -2,349 -1,488 -809 118.18%
NP 7,767 4,443 2,554 8,817 5,444 3,491 2,341 122.94%
-
NP to SH 7,695 4,401 2,533 8,754 5,389 3,453 2,315 123.21%
-
Tax Rate 25.07% 27.69% 26.99% 23.34% 30.14% 29.89% 25.68% -
Total Cost 53,124 34,214 17,658 62,844 49,347 32,792 16,930 114.78%
-
Net Worth 111,091 110,635 108,557 106,185 102,977 102,898 101,713 6.07%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 40 - - 4,068 20 - - -
Div Payout % 0.53% - - 46.47% 0.38% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 111,091 110,635 108,557 106,185 102,977 102,898 101,713 6.07%
NOSH 40,692 40,674 40,658 40,684 40,702 40,671 40,685 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.76% 11.49% 12.64% 12.30% 9.94% 9.62% 12.15% -
ROE 6.93% 3.98% 2.33% 8.24% 5.23% 3.36% 2.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 149.64 95.04 49.71 176.14 134.61 89.21 47.37 115.74%
EPS 18.91 10.82 6.23 21.51 13.24 8.49 5.69 123.19%
DPS 0.10 0.00 0.00 10.00 0.05 0.00 0.00 -
NAPS 2.73 2.72 2.67 2.61 2.53 2.53 2.50 6.06%
Adjusted Per Share Value based on latest NOSH - 40,703
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 145.61 92.44 48.33 171.36 131.02 86.76 46.08 115.79%
EPS 18.40 10.52 6.06 20.93 12.89 8.26 5.54 123.09%
DPS 0.10 0.00 0.00 9.73 0.05 0.00 0.00 -
NAPS 2.6565 2.6456 2.5959 2.5392 2.4625 2.4606 2.4323 6.07%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.68 1.75 1.65 1.33 1.19 1.39 1.13 -
P/RPS 1.12 1.84 3.32 0.76 0.88 1.56 2.39 -39.75%
P/EPS 8.88 16.17 26.48 6.18 8.99 16.37 19.86 -41.61%
EY 11.26 6.18 3.78 16.18 11.13 6.11 5.04 71.15%
DY 0.06 0.00 0.00 7.52 0.04 0.00 0.00 -
P/NAPS 0.62 0.64 0.62 0.51 0.47 0.55 0.45 23.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 24/02/11 25/11/10 27/08/10 26/05/10 24/02/10 -
Price 1.63 1.61 1.68 1.38 1.30 1.22 1.27 -
P/RPS 1.09 1.69 3.38 0.78 0.97 1.37 2.68 -45.19%
P/EPS 8.62 14.88 26.97 6.41 9.82 14.37 22.32 -47.05%
EY 11.60 6.72 3.71 15.59 10.18 6.96 4.48 88.89%
DY 0.06 0.00 0.00 7.25 0.04 0.00 0.00 -
P/NAPS 0.60 0.59 0.63 0.53 0.51 0.48 0.51 11.47%

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