Highlights

[UMS] QoQ Annualized Quarter Result on 2014-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     34.71%    YoY -     -9.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 69,516 82,928 84,102 83,088 79,440 85,538 87,800 -14.38%
  QoQ % -16.17% -1.40% 1.22% 4.59% -7.13% -2.58% -
  Horiz. % 79.18% 94.45% 95.79% 94.63% 90.48% 97.42% 100.00%
PBT 3,820 14,899 16,537 14,702 11,308 14,801 15,832 -61.14%
  QoQ % -74.36% -9.91% 12.48% 30.01% -23.60% -6.51% -
  Horiz. % 24.13% 94.11% 104.46% 92.86% 71.42% 93.49% 100.00%
Tax -2,092 -2,954 -3,770 -3,752 -3,176 -4,408 -4,112 -36.19%
  QoQ % 29.18% 21.66% -0.50% -18.14% 27.95% -7.20% -
  Horiz. % 50.88% 71.84% 91.70% 91.25% 77.24% 107.20% 100.00%
NP 1,728 11,945 12,766 10,950 8,132 10,393 11,720 -71.99%
  QoQ % -85.53% -6.44% 16.59% 34.65% -21.76% -11.32% -
  Horiz. % 14.74% 101.92% 108.93% 93.43% 69.39% 88.68% 100.00%
NP to SH 1,692 11,873 12,653 10,820 8,032 10,334 11,648 -72.27%
  QoQ % -85.75% -6.17% 16.94% 34.71% -22.28% -11.28% -
  Horiz. % 14.53% 101.93% 108.63% 92.89% 68.96% 88.72% 100.00%
Tax Rate 54.76 % 19.83 % 22.80 % 25.52 % 28.09 % 29.78 % 25.97 % 64.21%
  QoQ % 176.15% -13.03% -10.66% -9.15% -5.67% 14.67% -
  Horiz. % 210.86% 76.36% 87.79% 98.27% 108.16% 114.67% 100.00%
Total Cost 67,788 70,983 71,336 72,138 71,308 75,145 76,080 -7.39%
  QoQ % -4.50% -0.49% -1.11% 1.16% -5.11% -1.23% -
  Horiz. % 89.10% 93.30% 93.76% 94.82% 93.73% 98.77% 100.00%
Net Worth 141,194 139,973 138,752 134,683 131,021 128,173 129,801 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 40 - - - 36 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 97.14% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 141,194 139,973 138,752 134,683 131,021 128,173 129,801 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.49 % 14.40 % 15.18 % 13.18 % 10.24 % 12.15 % 13.35 % -67.26%
  QoQ % -82.71% -5.14% 15.17% 28.71% -15.72% -8.99% -
  Horiz. % 18.65% 107.87% 113.71% 98.73% 76.70% 91.01% 100.00%
ROE 1.20 % 8.48 % 9.12 % 8.03 % 6.13 % 8.06 % 8.97 % -73.75%
  QoQ % -85.85% -7.02% 13.57% 31.00% -23.95% -10.14% -
  Horiz. % 13.38% 94.54% 101.67% 89.52% 68.34% 89.86% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 170.84 203.80 206.69 204.20 195.23 210.22 215.78 -14.38%
  QoQ % -16.17% -1.40% 1.22% 4.59% -7.13% -2.58% -
  Horiz. % 79.17% 94.45% 95.79% 94.63% 90.48% 97.42% 100.00%
EPS 4.16 29.18 31.09 26.60 19.72 25.40 28.63 -72.26%
  QoQ % -85.74% -6.14% 16.88% 34.89% -22.36% -11.28% -
  Horiz. % 14.53% 101.92% 108.59% 92.91% 68.88% 88.72% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 170.84 203.80 206.69 204.20 195.23 210.22 215.78 -14.38%
  QoQ % -16.17% -1.40% 1.22% 4.59% -7.13% -2.58% -
  Horiz. % 79.17% 94.45% 95.79% 94.63% 90.48% 97.42% 100.00%
EPS 4.16 29.18 31.09 26.60 19.72 25.40 28.63 -72.26%
  QoQ % -85.74% -6.14% 16.88% 34.89% -22.36% -11.28% -
  Horiz. % 14.53% 101.92% 108.59% 92.91% 68.88% 88.72% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.0000 3.0000 2.5700 2.4000 2.3900 2.5900 2.1700 -
P/RPS 1.76 1.47 1.24 1.18 1.22 1.23 1.01 44.66%
  QoQ % 19.73% 18.55% 5.08% -3.28% -0.81% 21.78% -
  Horiz. % 174.26% 145.54% 122.77% 116.83% 120.79% 121.78% 100.00%
P/EPS 72.15 10.28 8.26 9.03 12.11 10.20 7.58 347.30%
  QoQ % 601.85% 24.46% -8.53% -25.43% 18.73% 34.56% -
  Horiz. % 951.85% 135.62% 108.97% 119.13% 159.76% 134.56% 100.00%
EY 1.39 9.73 12.10 11.08 8.26 9.81 13.19 -77.60%
  QoQ % -85.71% -19.59% 9.21% 34.14% -15.80% -25.63% -
  Horiz. % 10.54% 73.77% 91.74% 84.00% 62.62% 74.37% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.86 0.87 0.75 0.73 0.74 0.82 0.68 16.90%
  QoQ % -1.15% 16.00% 2.74% -1.35% -9.76% 20.59% -
  Horiz. % 126.47% 127.94% 110.29% 107.35% 108.82% 120.59% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 -
Price 2.8900 2.9000 3.0000 2.4700 2.5000 2.6800 2.4800 -
P/RPS 1.69 1.42 1.45 1.21 1.28 1.27 1.15 29.17%
  QoQ % 19.01% -2.07% 19.83% -5.47% 0.79% 10.43% -
  Horiz. % 146.96% 123.48% 126.09% 105.22% 111.30% 110.43% 100.00%
P/EPS 69.50 9.94 9.65 9.29 12.66 10.55 8.66 299.33%
  QoQ % 599.20% 3.01% 3.88% -26.62% 20.00% 21.82% -
  Horiz. % 802.54% 114.78% 111.43% 107.27% 146.19% 121.82% 100.00%
EY 1.44 10.06 10.37 10.77 7.90 9.48 11.54 -74.93%
  QoQ % -85.69% -2.99% -3.71% 36.33% -16.67% -17.85% -
  Horiz. % 12.48% 87.18% 89.86% 93.33% 68.46% 82.15% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.83 0.84 0.88 0.75 0.78 0.85 0.78 4.22%
  QoQ % -1.19% -4.55% 17.33% -3.85% -8.24% 8.97% -
  Horiz. % 106.41% 107.69% 112.82% 96.15% 100.00% 108.97% 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