[UMS] YoY 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 19,860 22,962 21,326 20,212 19,271 17,845 17,245 2.37%
PBT 2,827 4,330 3,836 3,498 3,150 2,416 2,385 2.87%
Tax -794 -1,207 -1,014 -944 -809 -623 -693 2.29%
NP 2,033 3,123 2,822 2,554 2,341 1,793 1,692 3.10%
-
NP to SH 2,008 3,110 2,815 2,533 2,315 1,780 1,686 2.95%
-
Tax Rate 28.09% 27.88% 26.43% 26.99% 25.68% 25.79% 29.06% -
Total Cost 17,827 19,839 18,504 17,658 16,930 16,052 15,553 2.29%
-
Net Worth 131,021 127,359 117,187 108,557 101,713 96,128 88,372 6.77%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 131,021 127,359 117,187 108,557 101,713 96,128 88,372 6.77%
NOSH 40,690 40,690 40,690 40,658 40,685 40,732 40,724 -0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.24% 13.60% 13.23% 12.64% 12.15% 10.05% 9.81% -
ROE 1.53% 2.44% 2.40% 2.33% 2.28% 1.85% 1.91% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 48.81 56.43 52.41 49.71 47.37 43.81 42.35 2.39%
EPS 4.93 7.64 6.92 6.23 5.69 4.37 4.14 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.13 2.88 2.67 2.50 2.36 2.17 6.79%
Adjusted Per Share Value based on latest NOSH - 40,658
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 47.49 54.91 51.00 48.33 46.08 42.67 41.24 2.37%
EPS 4.80 7.44 6.73 6.06 5.54 4.26 4.03 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1331 3.0456 2.8023 2.5959 2.4323 2.2987 2.1133 6.77%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.39 1.96 1.86 1.65 1.13 0.66 0.81 -
P/RPS 4.90 3.47 3.55 3.32 2.39 1.51 1.91 16.98%
P/EPS 48.43 25.64 26.89 26.48 19.86 15.10 19.57 16.28%
EY 2.06 3.90 3.72 3.78 5.04 6.62 5.11 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.65 0.62 0.45 0.28 0.37 12.23%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 29/02/08 -
Price 2.50 1.85 1.86 1.68 1.27 0.82 0.75 -
P/RPS 5.12 3.28 3.55 3.38 2.68 1.87 1.77 19.34%
P/EPS 50.66 24.20 26.89 26.97 22.32 18.76 18.12 18.67%
EY 1.97 4.13 3.72 3.71 4.48 5.33 5.52 -15.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 0.65 0.63 0.51 0.35 0.35 14.27%

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