[UMS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -71.06%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 80,903 60,891 38,657 20,212 71,661 54,791 36,283 70.59%
PBT 14,752 10,366 6,144 3,498 11,502 7,793 4,979 106.15%
Tax -3,555 -2,599 -1,701 -944 -2,685 -2,349 -1,488 78.61%
NP 11,197 7,767 4,443 2,554 8,817 5,444 3,491 117.33%
-
NP to SH 11,120 7,695 4,401 2,533 8,754 5,389 3,453 117.91%
-
Tax Rate 24.10% 25.07% 27.69% 26.99% 23.34% 30.14% 29.89% -
Total Cost 69,706 53,124 34,214 17,658 62,844 49,347 32,792 65.24%
-
Net Worth 114,334 111,091 110,635 108,557 106,185 102,977 102,898 7.27%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,068 40 - - 4,068 20 - -
Div Payout % 36.59% 0.53% - - 46.47% 0.38% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 114,334 111,091 110,635 108,557 106,185 102,977 102,898 7.27%
NOSH 40,688 40,692 40,674 40,658 40,684 40,702 40,671 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.84% 12.76% 11.49% 12.64% 12.30% 9.94% 9.62% -
ROE 9.73% 6.93% 3.98% 2.33% 8.24% 5.23% 3.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 198.83 149.64 95.04 49.71 176.14 134.61 89.21 70.54%
EPS 27.33 18.91 10.82 6.23 21.51 13.24 8.49 117.86%
DPS 10.00 0.10 0.00 0.00 10.00 0.05 0.00 -
NAPS 2.81 2.73 2.72 2.67 2.61 2.53 2.53 7.24%
Adjusted Per Share Value based on latest NOSH - 40,658
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.46 145.61 92.44 48.33 171.36 131.02 86.76 70.59%
EPS 26.59 18.40 10.52 6.06 20.93 12.89 8.26 117.86%
DPS 9.73 0.10 0.00 0.00 9.73 0.05 0.00 -
NAPS 2.7341 2.6565 2.6456 2.5959 2.5392 2.4625 2.4606 7.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.58 1.68 1.75 1.65 1.33 1.19 1.39 -
P/RPS 0.79 1.12 1.84 3.32 0.76 0.88 1.56 -36.44%
P/EPS 5.78 8.88 16.17 26.48 6.18 8.99 16.37 -50.01%
EY 17.30 11.26 6.18 3.78 16.18 11.13 6.11 100.01%
DY 6.33 0.06 0.00 0.00 7.52 0.04 0.00 -
P/NAPS 0.56 0.62 0.64 0.62 0.51 0.47 0.55 1.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 27/08/10 26/05/10 -
Price 1.80 1.63 1.61 1.68 1.38 1.30 1.22 -
P/RPS 0.91 1.09 1.69 3.38 0.78 0.97 1.37 -23.85%
P/EPS 6.59 8.62 14.88 26.97 6.41 9.82 14.37 -40.50%
EY 15.18 11.60 6.72 3.71 15.59 10.18 6.96 68.10%
DY 5.56 0.06 0.00 0.00 7.25 0.04 0.00 -
P/NAPS 0.64 0.60 0.59 0.63 0.53 0.51 0.48 21.12%

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