Highlights

[UMS] QoQ Annualized Quarter Result on 2013-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     -11.28%    YoY -     -21.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 84,102 83,088 79,440 85,538 87,800 88,514 91,848 -5.72%
  QoQ % 1.22% 4.59% -7.13% -2.58% -0.81% -3.63% -
  Horiz. % 91.57% 90.46% 86.49% 93.13% 95.59% 96.37% 100.00%
PBT 16,537 14,702 11,308 14,801 15,832 16,254 17,320 -3.04%
  QoQ % 12.48% 30.01% -23.60% -6.51% -2.60% -6.15% -
  Horiz. % 95.48% 84.88% 65.29% 85.46% 91.41% 93.85% 100.00%
Tax -3,770 -3,752 -3,176 -4,408 -4,112 -4,270 -4,828 -15.23%
  QoQ % -0.50% -18.14% 27.95% -7.20% 3.70% 11.56% -
  Horiz. % 78.10% 77.71% 65.78% 91.30% 85.17% 88.44% 100.00%
NP 12,766 10,950 8,132 10,393 11,720 11,984 12,492 1.46%
  QoQ % 16.59% 34.65% -21.76% -11.32% -2.20% -4.07% -
  Horiz. % 102.20% 87.66% 65.10% 83.20% 93.82% 95.93% 100.00%
NP to SH 12,653 10,820 8,032 10,334 11,648 11,928 12,440 1.14%
  QoQ % 16.94% 34.71% -22.28% -11.28% -2.35% -4.12% -
  Horiz. % 101.71% 86.98% 64.57% 83.07% 93.63% 95.88% 100.00%
Tax Rate 22.80 % 25.52 % 28.09 % 29.78 % 25.97 % 26.27 % 27.88 % -12.58%
  QoQ % -10.66% -9.15% -5.67% 14.67% -1.14% -5.77% -
  Horiz. % 81.78% 91.54% 100.75% 106.81% 93.15% 94.23% 100.00%
Total Cost 71,336 72,138 71,308 75,145 76,080 76,530 79,356 -6.87%
  QoQ % -1.11% 1.16% -5.11% -1.23% -0.59% -3.56% -
  Horiz. % 89.89% 90.90% 89.86% 94.69% 95.87% 96.44% 100.00%
Net Worth 138,752 134,683 131,021 128,173 129,801 130,208 127,359 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 36 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.35 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,752 134,683 131,021 128,173 129,801 130,208 127,359 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.18 % 13.18 % 10.24 % 12.15 % 13.35 % 13.54 % 13.60 % 7.62%
  QoQ % 15.17% 28.71% -15.72% -8.99% -1.40% -0.44% -
  Horiz. % 111.62% 96.91% 75.29% 89.34% 98.16% 99.56% 100.00%
ROE 9.12 % 8.03 % 6.13 % 8.06 % 8.97 % 9.16 % 9.77 % -4.50%
  QoQ % 13.57% 31.00% -23.95% -10.14% -2.07% -6.24% -
  Horiz. % 93.35% 82.19% 62.74% 82.50% 91.81% 93.76% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 206.69 204.20 195.23 210.22 215.78 217.53 225.73 -5.72%
  QoQ % 1.22% 4.59% -7.13% -2.58% -0.80% -3.63% -
  Horiz. % 91.57% 90.46% 86.49% 93.13% 95.59% 96.37% 100.00%
EPS 31.09 26.60 19.72 25.40 28.63 29.32 30.56 1.16%
  QoQ % 16.88% 34.89% -22.36% -11.28% -2.35% -4.06% -
  Horiz. % 101.73% 87.04% 64.53% 83.12% 93.68% 95.94% 100.00%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 206.69 204.20 195.23 210.22 215.78 217.53 225.73 -5.72%
  QoQ % 1.22% 4.59% -7.13% -2.58% -0.80% -3.63% -
  Horiz. % 91.57% 90.46% 86.49% 93.13% 95.59% 96.37% 100.00%
EPS 31.09 26.60 19.72 25.40 28.63 29.32 30.56 1.16%
  QoQ % 16.88% 34.89% -22.36% -11.28% -2.35% -4.06% -
  Horiz. % 101.73% 87.04% 64.53% 83.12% 93.68% 95.94% 100.00%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.5700 2.4000 2.3900 2.5900 2.1700 2.0000 1.9600 -
P/RPS 1.24 1.18 1.22 1.23 1.01 0.92 0.87 26.73%
  QoQ % 5.08% -3.28% -0.81% 21.78% 9.78% 5.75% -
  Horiz. % 142.53% 135.63% 140.23% 141.38% 116.09% 105.75% 100.00%
P/EPS 8.26 9.03 12.11 10.20 7.58 6.82 6.41 18.47%
  QoQ % -8.53% -25.43% 18.73% 34.56% 11.14% 6.40% -
  Horiz. % 128.86% 140.87% 188.92% 159.13% 118.25% 106.40% 100.00%
EY 12.10 11.08 8.26 9.81 13.19 14.66 15.60 -15.62%
  QoQ % 9.21% 34.14% -15.80% -25.63% -10.03% -6.03% -
  Horiz. % 77.56% 71.03% 52.95% 62.88% 84.55% 93.97% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.75 0.73 0.74 0.82 0.68 0.63 0.63 12.36%
  QoQ % 2.74% -1.35% -9.76% 20.59% 7.94% 0.00% -
  Horiz. % 119.05% 115.87% 117.46% 130.16% 107.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 -
Price 3.0000 2.4700 2.5000 2.6800 2.4800 2.0400 1.8500 -
P/RPS 1.45 1.21 1.28 1.27 1.15 0.94 0.82 46.38%
  QoQ % 19.83% -5.47% 0.79% 10.43% 22.34% 14.63% -
  Horiz. % 176.83% 147.56% 156.10% 154.88% 140.24% 114.63% 100.00%
P/EPS 9.65 9.29 12.66 10.55 8.66 6.96 6.05 36.63%
  QoQ % 3.88% -26.62% 20.00% 21.82% 24.43% 15.04% -
  Horiz. % 159.50% 153.55% 209.26% 174.38% 143.14% 115.04% 100.00%
EY 10.37 10.77 7.90 9.48 11.54 14.37 16.53 -26.78%
  QoQ % -3.71% 36.33% -16.67% -17.85% -19.69% -13.07% -
  Horiz. % 62.73% 65.15% 47.79% 57.35% 69.81% 86.93% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 0.75 0.78 0.85 0.78 0.64 0.59 30.64%
  QoQ % 17.33% -3.85% -8.24% 8.97% 21.87% 8.47% -
  Horiz. % 149.15% 127.12% 132.20% 144.07% 132.20% 108.47% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers