Highlights

[UMS] QoQ Annualized Quarter Result on 2014-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     16.94%    YoY -     8.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 74,838 69,516 82,928 84,102 83,088 79,440 85,538 -8.53%
  QoQ % 7.66% -16.17% -1.40% 1.22% 4.59% -7.13% -
  Horiz. % 87.49% 81.27% 96.95% 98.32% 97.14% 92.87% 100.00%
PBT 6,716 3,820 14,899 16,537 14,702 11,308 14,801 -40.98%
  QoQ % 75.81% -74.36% -9.91% 12.48% 30.01% -23.60% -
  Horiz. % 45.38% 25.81% 100.66% 111.73% 99.33% 76.40% 100.00%
Tax -2,302 -2,092 -2,954 -3,770 -3,752 -3,176 -4,408 -35.18%
  QoQ % -10.04% 29.18% 21.66% -0.50% -18.14% 27.95% -
  Horiz. % 52.22% 47.46% 67.01% 85.54% 85.12% 72.05% 100.00%
NP 4,414 1,728 11,945 12,766 10,950 8,132 10,393 -43.53%
  QoQ % 155.44% -85.53% -6.44% 16.59% 34.65% -21.76% -
  Horiz. % 42.47% 16.63% 114.93% 122.84% 105.36% 78.24% 100.00%
NP to SH 4,376 1,692 11,873 12,653 10,820 8,032 10,334 -43.64%
  QoQ % 158.63% -85.75% -6.17% 16.94% 34.71% -22.28% -
  Horiz. % 42.35% 16.37% 114.89% 122.44% 104.70% 77.72% 100.00%
Tax Rate 34.28 % 54.76 % 19.83 % 22.80 % 25.52 % 28.09 % 29.78 % 9.85%
  QoQ % -37.40% 176.15% -13.03% -10.66% -9.15% -5.67% -
  Horiz. % 115.11% 183.88% 66.59% 76.56% 85.70% 94.33% 100.00%
Total Cost 70,424 67,788 70,983 71,336 72,138 71,308 75,145 -4.24%
  QoQ % 3.89% -4.50% -0.49% -1.11% 1.16% -5.11% -
  Horiz. % 93.72% 90.21% 94.46% 94.93% 96.00% 94.89% 100.00%
Net Worth 142,008 141,194 139,973 138,752 134,683 131,021 128,173 7.08%
  QoQ % 0.58% 0.87% 0.88% 3.02% 2.80% 2.22% -
  Horiz. % 110.79% 110.16% 109.21% 108.25% 105.08% 102.22% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 40 - - - 36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 0.34 % - % - % - % 0.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.14% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 142,008 141,194 139,973 138,752 134,683 131,021 128,173 7.08%
  QoQ % 0.58% 0.87% 0.88% 3.02% 2.80% 2.22% -
  Horiz. % 110.79% 110.16% 109.21% 108.25% 105.08% 102.22% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.90 % 2.49 % 14.40 % 15.18 % 13.18 % 10.24 % 12.15 % -38.25%
  QoQ % 136.95% -82.71% -5.14% 15.17% 28.71% -15.72% -
  Horiz. % 48.56% 20.49% 118.52% 124.94% 108.48% 84.28% 100.00%
ROE 3.08 % 1.20 % 8.48 % 9.12 % 8.03 % 6.13 % 8.06 % -47.37%
  QoQ % 156.67% -85.85% -7.02% 13.57% 31.00% -23.95% -
  Horiz. % 38.21% 14.89% 105.21% 113.15% 99.63% 76.05% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 183.92 170.84 203.80 206.69 204.20 195.23 210.22 -8.53%
  QoQ % 7.66% -16.17% -1.40% 1.22% 4.59% -7.13% -
  Horiz. % 87.49% 81.27% 96.95% 98.32% 97.14% 92.87% 100.00%
EPS 10.76 4.16 29.18 31.09 26.60 19.72 25.40 -43.62%
  QoQ % 158.65% -85.74% -6.14% 16.88% 34.89% -22.36% -
  Horiz. % 42.36% 16.38% 114.88% 122.40% 104.72% 77.64% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4900 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 7.08%
  QoQ % 0.58% 0.87% 0.88% 3.02% 2.80% 2.22% -
  Horiz. % 110.79% 110.16% 109.21% 108.25% 105.08% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 183.92 170.84 203.80 206.69 204.20 195.23 210.22 -8.53%
  QoQ % 7.66% -16.17% -1.40% 1.22% 4.59% -7.13% -
  Horiz. % 87.49% 81.27% 96.95% 98.32% 97.14% 92.87% 100.00%
EPS 10.76 4.16 29.18 31.09 26.60 19.72 25.40 -43.62%
  QoQ % 158.65% -85.74% -6.14% 16.88% 34.89% -22.36% -
  Horiz. % 42.36% 16.38% 114.88% 122.40% 104.72% 77.64% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4900 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 7.08%
  QoQ % 0.58% 0.87% 0.88% 3.02% 2.80% 2.22% -
  Horiz. % 110.79% 110.16% 109.21% 108.25% 105.08% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.8400 3.0000 3.0000 2.5700 2.4000 2.3900 2.5900 -
P/RPS 1.54 1.76 1.47 1.24 1.18 1.22 1.23 16.18%
  QoQ % -12.50% 19.73% 18.55% 5.08% -3.28% -0.81% -
  Horiz. % 125.20% 143.09% 119.51% 100.81% 95.93% 99.19% 100.00%
P/EPS 26.41 72.15 10.28 8.26 9.03 12.11 10.20 88.67%
  QoQ % -63.40% 601.85% 24.46% -8.53% -25.43% 18.73% -
  Horiz. % 258.92% 707.35% 100.78% 80.98% 88.53% 118.73% 100.00%
EY 3.79 1.39 9.73 12.10 11.08 8.26 9.81 -46.99%
  QoQ % 172.66% -85.71% -19.59% 9.21% 34.14% -15.80% -
  Horiz. % 38.63% 14.17% 99.18% 123.34% 112.95% 84.20% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.86 0.87 0.75 0.73 0.74 0.82 -0.82%
  QoQ % -5.81% -1.15% 16.00% 2.74% -1.35% -9.76% -
  Horiz. % 98.78% 104.88% 106.10% 91.46% 89.02% 90.24% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 26/02/15 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 -
Price 2.5300 2.8900 2.9000 3.0000 2.4700 2.5000 2.6800 -
P/RPS 1.38 1.69 1.42 1.45 1.21 1.28 1.27 5.70%
  QoQ % -18.34% 19.01% -2.07% 19.83% -5.47% 0.79% -
  Horiz. % 108.66% 133.07% 111.81% 114.17% 95.28% 100.79% 100.00%
P/EPS 23.53 69.50 9.94 9.65 9.29 12.66 10.55 70.79%
  QoQ % -66.14% 599.20% 3.01% 3.88% -26.62% 20.00% -
  Horiz. % 223.03% 658.77% 94.22% 91.47% 88.06% 120.00% 100.00%
EY 4.25 1.44 10.06 10.37 10.77 7.90 9.48 -41.45%
  QoQ % 195.14% -85.69% -2.99% -3.71% 36.33% -16.67% -
  Horiz. % 44.83% 15.19% 106.12% 109.39% 113.61% 83.33% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.83 0.84 0.88 0.75 0.78 0.85 -10.48%
  QoQ % -13.25% -1.19% -4.55% 17.33% -3.85% -8.24% -
  Horiz. % 84.71% 97.65% 98.82% 103.53% 88.24% 91.76% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

212  578  520  979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.165+0.01 
 MYEG 1.24-0.06 
 SAPNRG 0.225-0.01 
 ARMADA 0.375-0.025 
 ALAM 0.135-0.005 
 XOX 0.050.00 
 MTOUCHE 0.16-0.015 
 IRIS 0.1450.00 
 AIRASIA 1.13-0.03 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers