Highlights

[UMS] QoQ Annualized Quarter Result on 2013-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -22.28%    YoY -     -35.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 82,928 84,102 83,088 79,440 85,538 87,800 88,514 -4.25%
  QoQ % -1.40% 1.22% 4.59% -7.13% -2.58% -0.81% -
  Horiz. % 93.69% 95.02% 93.87% 89.75% 96.64% 99.19% 100.00%
PBT 14,899 16,537 14,702 11,308 14,801 15,832 16,254 -5.63%
  QoQ % -9.91% 12.48% 30.01% -23.60% -6.51% -2.60% -
  Horiz. % 91.66% 101.74% 90.45% 69.57% 91.06% 97.40% 100.00%
Tax -2,954 -3,770 -3,752 -3,176 -4,408 -4,112 -4,270 -21.76%
  QoQ % 21.66% -0.50% -18.14% 27.95% -7.20% 3.70% -
  Horiz. % 69.18% 88.31% 87.87% 74.38% 103.23% 96.30% 100.00%
NP 11,945 12,766 10,950 8,132 10,393 11,720 11,984 -0.22%
  QoQ % -6.44% 16.59% 34.65% -21.76% -11.32% -2.20% -
  Horiz. % 99.67% 106.53% 91.37% 67.86% 86.72% 97.80% 100.00%
NP to SH 11,873 12,653 10,820 8,032 10,334 11,648 11,928 -0.31%
  QoQ % -6.17% 16.94% 34.71% -22.28% -11.28% -2.35% -
  Horiz. % 99.54% 106.08% 90.71% 67.34% 86.64% 97.65% 100.00%
Tax Rate 19.83 % 22.80 % 25.52 % 28.09 % 29.78 % 25.97 % 26.27 % -17.08%
  QoQ % -13.03% -10.66% -9.15% -5.67% 14.67% -1.14% -
  Horiz. % 75.49% 86.79% 97.15% 106.93% 113.36% 98.86% 100.00%
Total Cost 70,983 71,336 72,138 71,308 75,145 76,080 76,530 -4.89%
  QoQ % -0.49% -1.11% 1.16% -5.11% -1.23% -0.59% -
  Horiz. % 92.75% 93.21% 94.26% 93.18% 98.19% 99.41% 100.00%
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 40 - - - 36 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 97.14% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.40 % 15.18 % 13.18 % 10.24 % 12.15 % 13.35 % 13.54 % 4.19%
  QoQ % -5.14% 15.17% 28.71% -15.72% -8.99% -1.40% -
  Horiz. % 106.35% 112.11% 97.34% 75.63% 89.73% 98.60% 100.00%
ROE 8.48 % 9.12 % 8.03 % 6.13 % 8.06 % 8.97 % 9.16 % -5.01%
  QoQ % -7.02% 13.57% 31.00% -23.95% -10.14% -2.07% -
  Horiz. % 92.58% 99.56% 87.66% 66.92% 87.99% 97.93% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 203.80 206.69 204.20 195.23 210.22 215.78 217.53 -4.25%
  QoQ % -1.40% 1.22% 4.59% -7.13% -2.58% -0.80% -
  Horiz. % 93.69% 95.02% 93.87% 89.75% 96.64% 99.20% 100.00%
EPS 29.18 31.09 26.60 19.72 25.40 28.63 29.32 -0.32%
  QoQ % -6.14% 16.88% 34.89% -22.36% -11.28% -2.35% -
  Horiz. % 99.52% 106.04% 90.72% 67.26% 86.63% 97.65% 100.00%
DPS 0.10 0.00 0.00 0.00 0.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 203.80 206.69 204.20 195.23 210.22 215.78 217.53 -4.25%
  QoQ % -1.40% 1.22% 4.59% -7.13% -2.58% -0.80% -
  Horiz. % 93.69% 95.02% 93.87% 89.75% 96.64% 99.20% 100.00%
EPS 29.18 31.09 26.60 19.72 25.40 28.63 29.32 -0.32%
  QoQ % -6.14% 16.88% 34.89% -22.36% -11.28% -2.35% -
  Horiz. % 99.52% 106.04% 90.72% 67.26% 86.63% 97.65% 100.00%
DPS 0.10 0.00 0.00 0.00 0.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.0000 2.5700 2.4000 2.3900 2.5900 2.1700 2.0000 -
P/RPS 1.47 1.24 1.18 1.22 1.23 1.01 0.92 36.64%
  QoQ % 18.55% 5.08% -3.28% -0.81% 21.78% 9.78% -
  Horiz. % 159.78% 134.78% 128.26% 132.61% 133.70% 109.78% 100.00%
P/EPS 10.28 8.26 9.03 12.11 10.20 7.58 6.82 31.43%
  QoQ % 24.46% -8.53% -25.43% 18.73% 34.56% 11.14% -
  Horiz. % 150.73% 121.11% 132.40% 177.57% 149.56% 111.14% 100.00%
EY 9.73 12.10 11.08 8.26 9.81 13.19 14.66 -23.89%
  QoQ % -19.59% 9.21% 34.14% -15.80% -25.63% -10.03% -
  Horiz. % 66.37% 82.54% 75.58% 56.34% 66.92% 89.97% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.87 0.75 0.73 0.74 0.82 0.68 0.63 23.98%
  QoQ % 16.00% 2.74% -1.35% -9.76% 20.59% 7.94% -
  Horiz. % 138.10% 119.05% 115.87% 117.46% 130.16% 107.94% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 2.9000 3.0000 2.4700 2.5000 2.6800 2.4800 2.0400 -
P/RPS 1.42 1.45 1.21 1.28 1.27 1.15 0.94 31.62%
  QoQ % -2.07% 19.83% -5.47% 0.79% 10.43% 22.34% -
  Horiz. % 151.06% 154.26% 128.72% 136.17% 135.11% 122.34% 100.00%
P/EPS 9.94 9.65 9.29 12.66 10.55 8.66 6.96 26.79%
  QoQ % 3.01% 3.88% -26.62% 20.00% 21.82% 24.43% -
  Horiz. % 142.82% 138.65% 133.48% 181.90% 151.58% 124.43% 100.00%
EY 10.06 10.37 10.77 7.90 9.48 11.54 14.37 -21.14%
  QoQ % -2.99% -3.71% 36.33% -16.67% -17.85% -19.69% -
  Horiz. % 70.01% 72.16% 74.95% 54.98% 65.97% 80.31% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.84 0.88 0.75 0.78 0.85 0.78 0.64 19.86%
  QoQ % -4.55% 17.33% -3.85% -8.24% 8.97% 21.87% -
  Horiz. % 131.25% 137.50% 117.19% 121.88% 132.81% 121.88% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers