Highlights

[UMS] QoQ Annualized Quarter Result on 2015-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     158.63%    YoY -     -59.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 86,588 74,961 75,874 74,838 69,516 82,928 84,102 1.96%
  QoQ % 15.51% -1.20% 1.39% 7.66% -16.17% -1.40% -
  Horiz. % 102.96% 89.13% 90.22% 88.98% 82.66% 98.60% 100.00%
PBT 8,940 18,087 20,493 6,716 3,820 14,899 16,537 -33.56%
  QoQ % -50.57% -11.74% 205.14% 75.81% -74.36% -9.91% -
  Horiz. % 54.06% 109.37% 123.92% 40.61% 23.10% 90.09% 100.00%
Tax -3,724 -2,044 -2,918 -2,302 -2,092 -2,954 -3,770 -0.82%
  QoQ % -82.19% 29.97% -26.79% -10.04% 29.18% 21.66% -
  Horiz. % 98.76% 54.21% 77.40% 61.05% 55.48% 78.34% 100.00%
NP 5,216 16,043 17,574 4,414 1,728 11,945 12,766 -44.85%
  QoQ % -67.49% -8.72% 298.16% 155.44% -85.53% -6.44% -
  Horiz. % 40.86% 125.66% 137.66% 34.57% 13.54% 93.56% 100.00%
NP to SH 5,232 16,000 17,533 4,376 1,692 11,873 12,653 -44.41%
  QoQ % -67.30% -8.75% 300.67% 158.63% -85.75% -6.17% -
  Horiz. % 41.35% 126.45% 138.57% 34.58% 13.37% 93.83% 100.00%
Tax Rate 41.66 % 11.30 % 14.24 % 34.28 % 54.76 % 19.83 % 22.80 % 49.30%
  QoQ % 268.67% -20.65% -58.46% -37.40% 176.15% -13.03% -
  Horiz. % 182.72% 49.56% 62.46% 150.35% 240.18% 86.97% 100.00%
Total Cost 81,372 58,918 58,300 70,424 67,788 70,983 71,336 9.15%
  QoQ % 38.11% 1.06% -17.22% 3.89% -4.50% -0.49% -
  Horiz. % 114.07% 82.59% 81.73% 98.72% 95.03% 99.51% 100.00%
Net Worth 155,028 154,215 150,146 142,008 141,194 139,973 138,752 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 40 - - - 40 - -
  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% -
Div Payout % - % 0.25 % - % - % - % 0.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.53% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 155,028 154,215 150,146 142,008 141,194 139,973 138,752 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.02 % 21.40 % 23.16 % 5.90 % 2.49 % 14.40 % 15.18 % -45.93%
  QoQ % -71.87% -7.60% 292.54% 136.95% -82.71% -5.14% -
  Horiz. % 39.66% 140.97% 152.57% 38.87% 16.40% 94.86% 100.00%
ROE 3.37 % 10.38 % 11.68 % 3.08 % 1.20 % 8.48 % 9.12 % -48.41%
  QoQ % -67.53% -11.13% 279.22% 156.67% -85.85% -7.02% -
  Horiz. % 36.95% 113.82% 128.07% 33.77% 13.16% 92.98% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 212.80 184.22 186.47 183.92 170.84 203.80 206.69 1.96%
  QoQ % 15.51% -1.21% 1.39% 7.66% -16.17% -1.40% -
  Horiz. % 102.96% 89.13% 90.22% 88.98% 82.66% 98.60% 100.00%
EPS 12.84 39.32 43.09 10.76 4.16 29.18 31.09 -44.45%
  QoQ % -67.34% -8.75% 300.46% 158.65% -85.74% -6.14% -
  Horiz. % 41.30% 126.47% 138.60% 34.61% 13.38% 93.86% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 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% -
NAPS 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 212.80 184.22 186.47 183.92 170.84 203.80 206.69 1.96%
  QoQ % 15.51% -1.21% 1.39% 7.66% -16.17% -1.40% -
  Horiz. % 102.96% 89.13% 90.22% 88.98% 82.66% 98.60% 100.00%
EPS 12.84 39.32 43.09 10.76 4.16 29.18 31.09 -44.45%
  QoQ % -67.34% -8.75% 300.46% 158.65% -85.74% -6.14% -
  Horiz. % 41.30% 126.47% 138.60% 34.61% 13.38% 93.86% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 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% -
NAPS 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.7400 2.6000 2.5800 2.8400 3.0000 3.0000 2.5700 -
P/RPS 1.29 1.41 1.38 1.54 1.76 1.47 1.24 2.66%
  QoQ % -8.51% 2.17% -10.39% -12.50% 19.73% 18.55% -
  Horiz. % 104.03% 113.71% 111.29% 124.19% 141.94% 118.55% 100.00%
P/EPS 21.31 6.61 5.99 26.41 72.15 10.28 8.26 87.78%
  QoQ % 222.39% 10.35% -77.32% -63.40% 601.85% 24.46% -
  Horiz. % 257.99% 80.02% 72.52% 319.73% 873.49% 124.46% 100.00%
EY 4.69 15.12 16.70 3.79 1.39 9.73 12.10 -46.75%
  QoQ % -68.98% -9.46% 340.63% 172.66% -85.71% -19.59% -
  Horiz. % 38.76% 124.96% 138.02% 31.32% 11.49% 80.41% 100.00%
DY 0.00 0.04 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% 133.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.72 0.69 0.70 0.81 0.86 0.87 0.75 -2.68%
  QoQ % 4.35% -1.43% -13.58% -5.81% -1.15% 16.00% -
  Horiz. % 96.00% 92.00% 93.33% 108.00% 114.67% 116.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 25/08/14 -
Price 2.8000 2.7300 2.7000 2.5300 2.8900 2.9000 3.0000 -
P/RPS 1.32 1.48 1.45 1.38 1.69 1.42 1.45 -6.05%
  QoQ % -10.81% 2.07% 5.07% -18.34% 19.01% -2.07% -
  Horiz. % 91.03% 102.07% 100.00% 95.17% 116.55% 97.93% 100.00%
P/EPS 21.78 6.94 6.27 23.53 69.50 9.94 9.65 71.81%
  QoQ % 213.83% 10.69% -73.35% -66.14% 599.20% 3.01% -
  Horiz. % 225.70% 71.92% 64.97% 243.83% 720.21% 103.01% 100.00%
EY 4.59 14.40 15.96 4.25 1.44 10.06 10.37 -41.83%
  QoQ % -68.12% -9.77% 275.53% 195.14% -85.69% -2.99% -
  Horiz. % 44.26% 138.86% 153.91% 40.98% 13.89% 97.01% 100.00%
DY 0.00 0.04 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% 133.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.72 0.73 0.72 0.83 0.84 0.88 -11.68%
  QoQ % 1.39% -1.37% 1.39% -13.25% -1.19% -4.55% -
  Horiz. % 82.95% 81.82% 82.95% 81.82% 94.32% 95.45% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers