Highlights

[UMS] QoQ Cumulative Quarter Result on 2013-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     18.29%    YoY -     -21.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 63,077 41,544 19,860 85,538 65,850 44,257 22,962 96.51%
  QoQ % 51.83% 109.18% -76.78% 29.90% 48.79% 92.74% -
  Horiz. % 274.70% 180.93% 86.49% 372.52% 286.78% 192.74% 100.00%
PBT 12,403 7,351 2,827 14,801 11,874 8,127 4,330 102.08%
  QoQ % 68.73% 160.03% -80.90% 24.65% 46.11% 87.69% -
  Horiz. % 286.44% 169.77% 65.29% 341.82% 274.23% 187.69% 100.00%
Tax -2,828 -1,876 -794 -4,408 -3,084 -2,135 -1,207 76.68%
  QoQ % -50.75% -136.27% 81.99% -42.93% -44.45% -76.88% -
  Horiz. % 234.30% 155.43% 65.78% 365.20% 255.51% 176.88% 100.00%
NP 9,575 5,475 2,033 10,393 8,790 5,992 3,123 111.48%
  QoQ % 74.89% 169.31% -80.44% 18.24% 46.70% 91.87% -
  Horiz. % 306.60% 175.31% 65.10% 332.79% 281.46% 191.87% 100.00%
NP to SH 9,490 5,410 2,008 10,334 8,736 5,964 3,110 110.81%
  QoQ % 75.42% 169.42% -80.57% 18.29% 46.48% 91.77% -
  Horiz. % 305.14% 173.95% 64.57% 332.28% 280.90% 191.77% 100.00%
Tax Rate 22.80 % 25.52 % 28.09 % 29.78 % 25.97 % 26.27 % 27.88 % -12.58%
  QoQ % -10.66% -9.15% -5.67% 14.67% -1.14% -5.77% -
  Horiz. % 81.78% 91.54% 100.75% 106.81% 93.15% 94.23% 100.00%
Total Cost 53,502 36,069 17,827 75,145 57,060 38,265 19,839 94.10%
  QoQ % 48.33% 102.33% -76.28% 31.69% 49.12% 92.88% -
  Horiz. % 269.68% 181.81% 89.86% 378.77% 287.62% 192.88% 100.00%
Net Worth 138,752 134,683 131,021 128,173 129,801 130,208 127,359 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 36 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,752 134,683 131,021 128,173 129,801 130,208 127,359 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.18 % 13.18 % 10.24 % 12.15 % 13.35 % 13.54 % 13.60 % 7.62%
  QoQ % 15.17% 28.71% -15.72% -8.99% -1.40% -0.44% -
  Horiz. % 111.62% 96.91% 75.29% 89.34% 98.16% 99.56% 100.00%
ROE 6.84 % 4.02 % 1.53 % 8.06 % 6.73 % 4.58 % 2.44 % 99.19%
  QoQ % 70.15% 162.75% -81.02% 19.76% 46.94% 87.70% -
  Horiz. % 280.33% 164.75% 62.70% 330.33% 275.82% 187.70% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 155.02 102.10 48.81 210.22 161.83 108.77 56.43 96.51%
  QoQ % 51.83% 109.18% -76.78% 29.90% 48.78% 92.75% -
  Horiz. % 274.71% 180.93% 86.50% 372.53% 286.78% 192.75% 100.00%
EPS 23.32 13.30 4.93 25.40 21.47 14.66 7.64 110.85%
  QoQ % 75.34% 169.78% -80.59% 18.30% 46.45% 91.88% -
  Horiz. % 305.24% 174.08% 64.53% 332.46% 281.02% 191.88% 100.00%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 155.02 102.10 48.81 210.22 161.83 108.77 56.43 96.51%
  QoQ % 51.83% 109.18% -76.78% 29.90% 48.78% 92.75% -
  Horiz. % 274.71% 180.93% 86.50% 372.53% 286.78% 192.75% 100.00%
EPS 23.32 13.30 4.93 25.40 21.47 14.66 7.64 110.85%
  QoQ % 75.34% 169.78% -80.59% 18.30% 46.45% 91.88% -
  Horiz. % 305.24% 174.08% 64.53% 332.46% 281.02% 191.88% 100.00%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.5700 2.4000 2.3900 2.5900 2.1700 2.0000 1.9600 -
P/RPS 1.66 2.35 4.90 1.23 1.34 1.84 3.47 -38.92%
  QoQ % -29.36% -52.04% 298.37% -8.21% -27.17% -46.97% -
  Horiz. % 47.84% 67.72% 141.21% 35.45% 38.62% 53.03% 100.00%
P/EPS 11.02 18.05 48.43 10.20 10.11 13.65 25.64 -43.14%
  QoQ % -38.95% -62.73% 374.80% 0.89% -25.93% -46.76% -
  Horiz. % 42.98% 70.40% 188.88% 39.78% 39.43% 53.24% 100.00%
EY 9.07 5.54 2.06 9.81 9.89 7.33 3.90 75.81%
  QoQ % 63.72% 168.93% -79.00% -0.81% 34.92% 87.95% -
  Horiz. % 232.56% 142.05% 52.82% 251.54% 253.59% 187.95% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.75 0.73 0.74 0.82 0.68 0.63 0.63 12.36%
  QoQ % 2.74% -1.35% -9.76% 20.59% 7.94% 0.00% -
  Horiz. % 119.05% 115.87% 117.46% 130.16% 107.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 -
Price 3.0000 2.4700 2.5000 2.6800 2.4800 2.0400 1.8500 -
P/RPS 1.94 2.42 5.12 1.27 1.53 1.88 3.28 -29.61%
  QoQ % -19.83% -52.73% 303.15% -16.99% -18.62% -42.68% -
  Horiz. % 59.15% 73.78% 156.10% 38.72% 46.65% 57.32% 100.00%
P/EPS 12.86 18.58 50.66 10.55 11.55 13.92 24.20 -34.47%
  QoQ % -30.79% -63.32% 380.19% -8.66% -17.03% -42.48% -
  Horiz. % 53.14% 76.78% 209.34% 43.60% 47.73% 57.52% 100.00%
EY 7.77 5.38 1.97 9.48 8.66 7.18 4.13 52.57%
  QoQ % 44.42% 173.10% -79.22% 9.47% 20.61% 73.85% -
  Horiz. % 188.14% 130.27% 47.70% 229.54% 209.69% 173.85% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 0.75 0.78 0.85 0.78 0.64 0.59 30.64%
  QoQ % 17.33% -3.85% -8.24% 8.97% 21.87% 8.47% -
  Horiz. % 149.15% 127.12% 132.20% 144.07% 132.20% 108.47% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers