Highlights

[UMS] QoQ Annualized Quarter Result on 2015-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     300.67%    YoY -     38.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 85,958 86,588 74,961 75,874 74,838 69,516 82,928 2.42%
  QoQ % -0.73% 15.51% -1.20% 1.39% 7.66% -16.17% -
  Horiz. % 103.65% 104.41% 90.39% 91.49% 90.24% 83.83% 100.00%
PBT 9,502 8,940 18,087 20,493 6,716 3,820 14,899 -25.89%
  QoQ % 6.29% -50.57% -11.74% 205.14% 75.81% -74.36% -
  Horiz. % 63.78% 60.00% 121.40% 137.55% 45.08% 25.64% 100.00%
Tax -3,356 -3,724 -2,044 -2,918 -2,302 -2,092 -2,954 8.87%
  QoQ % 9.88% -82.19% 29.97% -26.79% -10.04% 29.18% -
  Horiz. % 113.61% 126.07% 69.19% 98.80% 77.93% 70.82% 100.00%
NP 6,146 5,216 16,043 17,574 4,414 1,728 11,945 -35.76%
  QoQ % 17.83% -67.49% -8.72% 298.16% 155.44% -85.53% -
  Horiz. % 51.45% 43.67% 134.31% 147.13% 36.95% 14.47% 100.00%
NP to SH 6,080 5,232 16,000 17,533 4,376 1,692 11,873 -35.97%
  QoQ % 16.21% -67.30% -8.75% 300.67% 158.63% -85.75% -
  Horiz. % 51.21% 44.07% 134.76% 147.67% 36.86% 14.25% 100.00%
Tax Rate 35.32 % 41.66 % 11.30 % 14.24 % 34.28 % 54.76 % 19.83 % 46.89%
  QoQ % -15.22% 268.67% -20.65% -58.46% -37.40% 176.15% -
  Horiz. % 178.11% 210.09% 56.98% 71.81% 172.87% 276.15% 100.00%
Total Cost 79,812 81,372 58,918 58,300 70,424 67,788 70,983 8.12%
  QoQ % -1.92% 38.11% 1.06% -17.22% 3.89% -4.50% -
  Horiz. % 112.44% 114.64% 83.00% 82.13% 99.21% 95.50% 100.00%
Net Worth 152,587 155,028 154,215 150,146 142,008 141,194 139,973 5.92%
  QoQ % -1.57% 0.53% 2.71% 5.73% 0.58% 0.87% -
  Horiz. % 109.01% 110.76% 110.17% 107.27% 101.45% 100.87% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 40 - - - 40 -
  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%
Div Payout % - % - % 0.25 % - % - % - % 0.34 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.53% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 152,587 155,028 154,215 150,146 142,008 141,194 139,973 5.92%
  QoQ % -1.57% 0.53% 2.71% 5.73% 0.58% 0.87% -
  Horiz. % 109.01% 110.76% 110.17% 107.27% 101.45% 100.87% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.15 % 6.02 % 21.40 % 23.16 % 5.90 % 2.49 % 14.40 % -37.27%
  QoQ % 18.77% -71.87% -7.60% 292.54% 136.95% -82.71% -
  Horiz. % 49.65% 41.81% 148.61% 160.83% 40.97% 17.29% 100.00%
ROE 3.98 % 3.37 % 10.38 % 11.68 % 3.08 % 1.20 % 8.48 % -39.58%
  QoQ % 18.10% -67.53% -11.13% 279.22% 156.67% -85.85% -
  Horiz. % 46.93% 39.74% 122.41% 137.74% 36.32% 14.15% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 211.25 212.80 184.22 186.47 183.92 170.84 203.80 2.42%
  QoQ % -0.73% 15.51% -1.21% 1.39% 7.66% -16.17% -
  Horiz. % 103.66% 104.42% 90.39% 91.50% 90.25% 83.83% 100.00%
EPS 14.94 12.84 39.32 43.09 10.76 4.16 29.18 -35.97%
  QoQ % 16.36% -67.34% -8.75% 300.46% 158.65% -85.74% -
  Horiz. % 51.20% 44.00% 134.75% 147.67% 36.87% 14.26% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
  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%
NAPS 3.7500 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 5.92%
  QoQ % -1.57% 0.53% 2.71% 5.73% 0.58% 0.87% -
  Horiz. % 109.01% 110.76% 110.17% 107.27% 101.45% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 211.25 212.80 184.22 186.47 183.92 170.84 203.80 2.42%
  QoQ % -0.73% 15.51% -1.21% 1.39% 7.66% -16.17% -
  Horiz. % 103.66% 104.42% 90.39% 91.50% 90.25% 83.83% 100.00%
EPS 14.94 12.84 39.32 43.09 10.76 4.16 29.18 -35.97%
  QoQ % 16.36% -67.34% -8.75% 300.46% 158.65% -85.74% -
  Horiz. % 51.20% 44.00% 134.75% 147.67% 36.87% 14.26% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
  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%
NAPS 3.7500 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 5.92%
  QoQ % -1.57% 0.53% 2.71% 5.73% 0.58% 0.87% -
  Horiz. % 109.01% 110.76% 110.17% 107.27% 101.45% 100.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.7500 2.7400 2.6000 2.5800 2.8400 3.0000 3.0000 -
P/RPS 1.30 1.29 1.41 1.38 1.54 1.76 1.47 -7.86%
  QoQ % 0.78% -8.51% 2.17% -10.39% -12.50% 19.73% -
  Horiz. % 88.44% 87.76% 95.92% 93.88% 104.76% 119.73% 100.00%
P/EPS 18.40 21.31 6.61 5.99 26.41 72.15 10.28 47.37%
  QoQ % -13.66% 222.39% 10.35% -77.32% -63.40% 601.85% -
  Horiz. % 178.99% 207.30% 64.30% 58.27% 256.91% 701.85% 100.00%
EY 5.43 4.69 15.12 16.70 3.79 1.39 9.73 -32.19%
  QoQ % 15.78% -68.98% -9.46% 340.63% 172.66% -85.71% -
  Horiz. % 55.81% 48.20% 155.40% 171.63% 38.95% 14.29% 100.00%
DY 0.00 0.00 0.04 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% 133.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.73 0.72 0.69 0.70 0.81 0.86 0.87 -11.03%
  QoQ % 1.39% 4.35% -1.43% -13.58% -5.81% -1.15% -
  Horiz. % 83.91% 82.76% 79.31% 80.46% 93.10% 98.85% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 25/02/16 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 -
Price 2.6400 2.8000 2.7300 2.7000 2.5300 2.8900 2.9000 -
P/RPS 1.25 1.32 1.48 1.45 1.38 1.69 1.42 -8.14%
  QoQ % -5.30% -10.81% 2.07% 5.07% -18.34% 19.01% -
  Horiz. % 88.03% 92.96% 104.23% 102.11% 97.18% 119.01% 100.00%
P/EPS 17.67 21.78 6.94 6.27 23.53 69.50 9.94 46.69%
  QoQ % -18.87% 213.83% 10.69% -73.35% -66.14% 599.20% -
  Horiz. % 177.77% 219.11% 69.82% 63.08% 236.72% 699.20% 100.00%
EY 5.66 4.59 14.40 15.96 4.25 1.44 10.06 -31.82%
  QoQ % 23.31% -68.12% -9.77% 275.53% 195.14% -85.69% -
  Horiz. % 56.26% 45.63% 143.14% 158.65% 42.25% 14.31% 100.00%
DY 0.00 0.00 0.04 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% 133.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.73 0.72 0.73 0.72 0.83 0.84 -11.44%
  QoQ % -4.11% 1.39% -1.37% 1.39% -13.25% -1.19% -
  Horiz. % 83.33% 86.90% 85.71% 86.90% 85.71% 98.81% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers