Highlights

[UMS] QoQ Cumulative Quarter Result on 2015-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     501.01%    YoY -     38.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 42,979 21,647 74,961 56,906 37,419 17,379 82,928 -35.45%
  QoQ % 98.54% -71.12% 31.73% 52.08% 115.31% -79.04% -
  Horiz. % 51.83% 26.10% 90.39% 68.62% 45.12% 20.96% 100.00%
PBT 4,751 2,235 18,087 15,370 3,358 955 14,899 -53.29%
  QoQ % 112.57% -87.64% 17.68% 357.71% 251.62% -93.59% -
  Horiz. % 31.89% 15.00% 121.40% 103.16% 22.54% 6.41% 100.00%
Tax -1,678 -931 -2,044 -2,189 -1,151 -523 -2,954 -31.39%
  QoQ % -80.24% 54.45% 6.62% -90.18% -120.08% 82.30% -
  Horiz. % 56.80% 31.52% 69.19% 74.10% 38.96% 17.70% 100.00%
NP 3,073 1,304 16,043 13,181 2,207 432 11,945 -59.52%
  QoQ % 135.66% -91.87% 21.71% 497.24% 410.88% -96.38% -
  Horiz. % 25.73% 10.92% 134.31% 110.35% 18.48% 3.62% 100.00%
NP to SH 3,040 1,308 16,000 13,150 2,188 423 11,873 -59.64%
  QoQ % 132.42% -91.83% 21.67% 501.01% 417.26% -96.44% -
  Horiz. % 25.60% 11.02% 134.76% 110.76% 18.43% 3.56% 100.00%
Tax Rate 35.32 % 41.66 % 11.30 % 14.24 % 34.28 % 54.76 % 19.83 % 46.89%
  QoQ % -15.22% 268.67% -20.65% -58.46% -37.40% 176.15% -
  Horiz. % 178.11% 210.09% 56.98% 71.81% 172.87% 276.15% 100.00%
Total Cost 39,906 20,343 58,918 43,725 35,212 16,947 70,983 -31.86%
  QoQ % 96.17% -65.47% 34.75% 24.18% 107.78% -76.13% -
  Horiz. % 56.22% 28.66% 83.00% 61.60% 49.61% 23.87% 100.00%
Net Worth 152,587 155,028 154,215 150,146 142,008 141,194 139,973 5.92%
  QoQ % -1.57% 0.53% 2.71% 5.73% 0.58% 0.87% -
  Horiz. % 109.01% 110.76% 110.17% 107.27% 101.45% 100.87% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 40 - - - 40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 73.53% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 152,587 155,028 154,215 150,146 142,008 141,194 139,973 5.92%
  QoQ % -1.57% 0.53% 2.71% 5.73% 0.58% 0.87% -
  Horiz. % 109.01% 110.76% 110.17% 107.27% 101.45% 100.87% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.15 % 6.02 % 21.40 % 23.16 % 5.90 % 2.49 % 14.40 % -37.27%
  QoQ % 18.77% -71.87% -7.60% 292.54% 136.95% -82.71% -
  Horiz. % 49.65% 41.81% 148.61% 160.83% 40.97% 17.29% 100.00%
ROE 1.99 % 0.84 % 10.38 % 8.76 % 1.54 % 0.30 % 8.48 % -61.92%
  QoQ % 136.90% -91.91% 18.49% 468.83% 413.33% -96.46% -
  Horiz. % 23.47% 9.91% 122.41% 103.30% 18.16% 3.54% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 105.63 53.20 184.22 139.85 91.96 42.71 203.80 -35.45%
  QoQ % 98.55% -71.12% 31.73% 52.08% 115.31% -79.04% -
  Horiz. % 51.83% 26.10% 90.39% 68.62% 45.12% 20.96% 100.00%
EPS 7.47 3.21 39.32 32.32 5.38 1.04 29.18 -59.65%
  QoQ % 132.71% -91.84% 21.66% 500.74% 417.31% -96.44% -
  Horiz. % 25.60% 11.00% 134.75% 110.76% 18.44% 3.56% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.7500 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 5.92%
  QoQ % -1.57% 0.53% 2.71% 5.73% 0.58% 0.87% -
  Horiz. % 109.01% 110.76% 110.17% 107.27% 101.45% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 105.63 53.20 184.22 139.85 91.96 42.71 203.80 -35.45%
  QoQ % 98.55% -71.12% 31.73% 52.08% 115.31% -79.04% -
  Horiz. % 51.83% 26.10% 90.39% 68.62% 45.12% 20.96% 100.00%
EPS 7.47 3.21 39.32 32.32 5.38 1.04 29.18 -59.65%
  QoQ % 132.71% -91.84% 21.66% 500.74% 417.31% -96.44% -
  Horiz. % 25.60% 11.00% 134.75% 110.76% 18.44% 3.56% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.7500 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 5.92%
  QoQ % -1.57% 0.53% 2.71% 5.73% 0.58% 0.87% -
  Horiz. % 109.01% 110.76% 110.17% 107.27% 101.45% 100.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.7500 2.7400 2.6000 2.5800 2.8400 3.0000 3.0000 -
P/RPS 2.60 5.15 1.41 1.84 3.09 7.02 1.47 46.20%
  QoQ % -49.51% 265.25% -23.37% -40.45% -55.98% 377.55% -
  Horiz. % 176.87% 350.34% 95.92% 125.17% 210.20% 477.55% 100.00%
P/EPS 36.81 85.24 6.61 7.98 52.82 288.58 10.28 133.87%
  QoQ % -56.82% 1,189.56% -17.17% -84.89% -81.70% 2,707.20% -
  Horiz. % 358.07% 829.18% 64.30% 77.63% 513.81% 2,807.20% 100.00%
EY 2.72 1.17 15.12 12.53 1.89 0.35 9.73 -57.21%
  QoQ % 132.48% -92.26% 20.67% 562.96% 440.00% -96.40% -
  Horiz. % 27.95% 12.02% 155.40% 128.78% 19.42% 3.60% 100.00%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.73 0.72 0.69 0.70 0.81 0.86 0.87 -11.03%
  QoQ % 1.39% 4.35% -1.43% -13.58% -5.81% -1.15% -
  Horiz. % 83.91% 82.76% 79.31% 80.46% 93.10% 98.85% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 25/02/16 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 -
Price 2.6400 2.8000 2.7300 2.7000 2.5300 2.8900 2.9000 -
P/RPS 2.50 5.26 1.48 1.93 2.75 6.77 1.42 45.75%
  QoQ % -52.47% 255.41% -23.32% -29.82% -59.38% 376.76% -
  Horiz. % 176.06% 370.42% 104.23% 135.92% 193.66% 476.76% 100.00%
P/EPS 35.34 87.10 6.94 8.35 47.05 278.00 9.94 132.77%
  QoQ % -59.43% 1,155.04% -16.89% -82.25% -83.08% 2,696.78% -
  Horiz. % 355.53% 876.26% 69.82% 84.00% 473.34% 2,796.78% 100.00%
EY 2.83 1.15 14.40 11.97 2.13 0.36 10.06 -57.03%
  QoQ % 146.09% -92.01% 20.30% 461.97% 491.67% -96.42% -
  Horiz. % 28.13% 11.43% 143.14% 118.99% 21.17% 3.58% 100.00%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.73 0.72 0.73 0.72 0.83 0.84 -11.44%
  QoQ % -4.11% 1.39% -1.37% 1.39% -13.25% -1.19% -
  Horiz. % 83.33% 86.90% 85.71% 86.90% 85.71% 98.81% 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.
 


 

241  312  512  1249 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.395-0.015 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 SEACERA 0.415-0.075 
 HSI-H8F 0.355+0.065 
 MYEG 1.23+0.06 
 HSI-C7K 0.33-0.065 
 EKOVEST 0.835+0.02 
 HSI-C7J 0.105-0.02 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers