[UMS] QoQ Quarter Result on 31-Mar-2012 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -34.39%
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,962 19,949 21,316 19,182 21,326 20,372 22,234 2.16%
PBT 4,330 6,954 3,334 2,950 3,836 4,761 4,222 1.69%
Tax -1,207 -993 -788 -1,076 -1,014 -692 -898 21.68%
NP 3,123 5,961 2,546 1,874 2,822 4,069 3,324 -4.05%
-
NP to SH 3,110 5,953 2,537 1,847 2,815 4,064 3,301 -3.87%
-
Tax Rate 27.88% 14.28% 23.64% 36.47% 26.43% 14.53% 21.27% -
Total Cost 19,839 13,988 18,770 17,308 18,504 16,303 18,910 3.23%
-
Net Worth 127,359 124,511 118,001 118,814 117,187 115,126 111,118 9.47%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 4,068 40 -
Div Payout % - - - - - 100.10% 1.23% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 127,359 124,511 118,001 118,814 117,187 115,126 111,118 9.47%
NOSH 40,690 40,690 40,690 40,690 40,690 40,680 40,702 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.60% 29.88% 11.94% 9.77% 13.23% 19.97% 14.95% -
ROE 2.44% 4.78% 2.15% 1.55% 2.40% 3.53% 2.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.43 49.03 52.39 47.14 52.41 50.08 54.63 2.17%
EPS 7.64 14.63 6.00 4.54 6.92 9.99 8.11 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.10 -
NAPS 3.13 3.06 2.90 2.92 2.88 2.83 2.73 9.49%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 54.91 47.70 50.97 45.87 51.00 48.72 53.17 2.15%
EPS 7.44 14.24 6.07 4.42 6.73 9.72 7.89 -3.82%
DPS 0.00 0.00 0.00 0.00 0.00 9.73 0.10 -
NAPS 3.0456 2.9774 2.8218 2.8412 2.8023 2.753 2.6572 9.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.96 1.86 1.88 1.85 1.86 1.58 1.68 -
P/RPS 3.47 3.79 3.59 3.92 3.55 3.16 3.08 8.23%
P/EPS 25.64 12.71 30.15 40.76 26.89 15.82 20.72 15.18%
EY 3.90 7.87 3.32 2.45 3.72 6.32 4.83 -13.23%
DY 0.00 0.00 0.00 0.00 0.00 6.33 0.06 -
P/NAPS 0.63 0.61 0.65 0.63 0.65 0.56 0.62 1.06%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 25/08/11 -
Price 1.85 1.90 2.03 1.69 1.86 1.80 1.63 -
P/RPS 3.28 3.88 3.88 3.58 3.55 3.59 2.98 6.57%
P/EPS 24.20 12.99 32.56 37.23 26.89 18.02 20.10 13.11%
EY 4.13 7.70 3.07 2.69 3.72 5.55 4.98 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.06 -
P/NAPS 0.59 0.62 0.70 0.58 0.65 0.64 0.60 -1.10%

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