Highlights

[UMS] QoQ Cumulative Quarter Result on 2013-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     46.48%    YoY -     21.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 41,544 19,860 85,538 65,850 44,257 22,962 81,773 -36.36%
  QoQ % 109.18% -76.78% 29.90% 48.79% 92.74% -71.92% -
  Horiz. % 50.80% 24.29% 104.60% 80.53% 54.12% 28.08% 100.00%
PBT 7,351 2,827 14,801 11,874 8,127 4,330 17,074 -43.01%
  QoQ % 160.03% -80.90% 24.65% 46.11% 87.69% -74.64% -
  Horiz. % 43.05% 16.56% 86.69% 69.54% 47.60% 25.36% 100.00%
Tax -1,876 -794 -4,408 -3,084 -2,135 -1,207 -3,871 -38.33%
  QoQ % -136.27% 81.99% -42.93% -44.45% -76.88% 68.82% -
  Horiz. % 48.46% 20.51% 113.87% 79.67% 55.15% 31.18% 100.00%
NP 5,475 2,033 10,393 8,790 5,992 3,123 13,203 -44.42%
  QoQ % 169.31% -80.44% 18.24% 46.70% 91.87% -76.35% -
  Horiz. % 41.47% 15.40% 78.72% 66.58% 45.38% 23.65% 100.00%
NP to SH 5,410 2,008 10,334 8,736 5,964 3,110 13,152 -44.72%
  QoQ % 169.42% -80.57% 18.29% 46.48% 91.77% -76.35% -
  Horiz. % 41.13% 15.27% 78.57% 66.42% 45.35% 23.65% 100.00%
Tax Rate 25.52 % 28.09 % 29.78 % 25.97 % 26.27 % 27.88 % 22.67 % 8.22%
  QoQ % -9.15% -5.67% 14.67% -1.14% -5.77% 22.98% -
  Horiz. % 112.57% 123.91% 131.36% 114.56% 115.88% 122.98% 100.00%
Total Cost 36,069 17,827 75,145 57,060 38,265 19,839 68,570 -34.86%
  QoQ % 102.33% -76.28% 31.69% 49.12% 92.88% -71.07% -
  Horiz. % 52.60% 26.00% 109.59% 83.21% 55.80% 28.93% 100.00%
Net Worth 134,683 131,021 128,173 129,801 130,208 127,359 124,511 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 36 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 134,683 131,021 128,173 129,801 130,208 127,359 124,511 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.18 % 10.24 % 12.15 % 13.35 % 13.54 % 13.60 % 16.15 % -12.68%
  QoQ % 28.71% -15.72% -8.99% -1.40% -0.44% -15.79% -
  Horiz. % 81.61% 63.41% 75.23% 82.66% 83.84% 84.21% 100.00%
ROE 4.02 % 1.53 % 8.06 % 6.73 % 4.58 % 2.44 % 10.56 % -47.50%
  QoQ % 162.75% -81.02% 19.76% 46.94% 87.70% -76.89% -
  Horiz. % 38.07% 14.49% 76.33% 63.73% 43.37% 23.11% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 102.10 48.81 210.22 161.83 108.77 56.43 200.97 -36.36%
  QoQ % 109.18% -76.78% 29.90% 48.78% 92.75% -71.92% -
  Horiz. % 50.80% 24.29% 104.60% 80.52% 54.12% 28.08% 100.00%
EPS 13.30 4.93 25.40 21.47 14.66 7.64 32.32 -44.71%
  QoQ % 169.78% -80.59% 18.30% 46.45% 91.88% -76.36% -
  Horiz. % 41.15% 15.25% 78.59% 66.43% 45.36% 23.64% 100.00%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 102.10 48.81 210.22 161.83 108.77 56.43 200.97 -36.36%
  QoQ % 109.18% -76.78% 29.90% 48.78% 92.75% -71.92% -
  Horiz. % 50.80% 24.29% 104.60% 80.52% 54.12% 28.08% 100.00%
EPS 13.30 4.93 25.40 21.47 14.66 7.64 32.32 -44.71%
  QoQ % 169.78% -80.59% 18.30% 46.45% 91.88% -76.36% -
  Horiz. % 41.15% 15.25% 78.59% 66.43% 45.36% 23.64% 100.00%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.4000 2.3900 2.5900 2.1700 2.0000 1.9600 1.8600 -
P/RPS 2.35 4.90 1.23 1.34 1.84 3.47 0.93 85.62%
  QoQ % -52.04% 298.37% -8.21% -27.17% -46.97% 273.12% -
  Horiz. % 252.69% 526.88% 132.26% 144.09% 197.85% 373.12% 100.00%
P/EPS 18.05 48.43 10.20 10.11 13.65 25.64 5.75 114.54%
  QoQ % -62.73% 374.80% 0.89% -25.93% -46.76% 345.91% -
  Horiz. % 313.91% 842.26% 177.39% 175.83% 237.39% 445.91% 100.00%
EY 5.54 2.06 9.81 9.89 7.33 3.90 17.38 -53.37%
  QoQ % 168.93% -79.00% -0.81% 34.92% 87.95% -77.56% -
  Horiz. % 31.88% 11.85% 56.44% 56.90% 42.17% 22.44% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.73 0.74 0.82 0.68 0.63 0.63 0.61 12.73%
  QoQ % -1.35% -9.76% 20.59% 7.94% 0.00% 3.28% -
  Horiz. % 119.67% 121.31% 134.43% 111.48% 103.28% 103.28% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 2.4700 2.5000 2.6800 2.4800 2.0400 1.8500 1.9000 -
P/RPS 2.42 5.12 1.27 1.53 1.88 3.28 0.95 86.63%
  QoQ % -52.73% 303.15% -16.99% -18.62% -42.68% 245.26% -
  Horiz. % 254.74% 538.95% 133.68% 161.05% 197.89% 345.26% 100.00%
P/EPS 18.58 50.66 10.55 11.55 13.92 24.20 5.88 115.48%
  QoQ % -63.32% 380.19% -8.66% -17.03% -42.48% 311.56% -
  Horiz. % 315.99% 861.56% 179.42% 196.43% 236.73% 411.56% 100.00%
EY 5.38 1.97 9.48 8.66 7.18 4.13 17.01 -53.61%
  QoQ % 173.10% -79.22% 9.47% 20.61% 73.85% -75.72% -
  Horiz. % 31.63% 11.58% 55.73% 50.91% 42.21% 24.28% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.75 0.78 0.85 0.78 0.64 0.59 0.62 13.54%
  QoQ % -3.85% -8.24% 8.97% 21.87% 8.47% -4.84% -
  Horiz. % 120.97% 125.81% 137.10% 125.81% 103.23% 95.16% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

359  226  651  1219 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VC 0.06+0.005 
 SCGBHD 0.42+0.03 
 HIAPTEK 0.280.00 
 VIVOCOM 1.04-0.10 
 BIOHLDG 0.325+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS