Highlights

[UMS] QoQ Cumulative Quarter Result on 2013-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -80.57%    YoY -     -35.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 82,928 63,077 41,544 19,860 85,538 65,850 44,257 51.93%
  QoQ % 31.47% 51.83% 109.18% -76.78% 29.90% 48.79% -
  Horiz. % 187.38% 142.52% 93.87% 44.87% 193.28% 148.79% 100.00%
PBT 14,899 12,403 7,351 2,827 14,801 11,874 8,127 49.74%
  QoQ % 20.12% 68.73% 160.03% -80.90% 24.65% 46.11% -
  Horiz. % 183.33% 152.61% 90.45% 34.79% 182.12% 146.11% 100.00%
Tax -2,954 -2,828 -1,876 -794 -4,408 -3,084 -2,135 24.14%
  QoQ % -4.46% -50.75% -136.27% 81.99% -42.93% -44.45% -
  Horiz. % 138.36% 132.46% 87.87% 37.19% 206.46% 144.45% 100.00%
NP 11,945 9,575 5,475 2,033 10,393 8,790 5,992 58.33%
  QoQ % 24.75% 74.89% 169.31% -80.44% 18.24% 46.70% -
  Horiz. % 199.35% 159.80% 91.37% 33.93% 173.45% 146.70% 100.00%
NP to SH 11,873 9,490 5,410 2,008 10,334 8,736 5,964 58.19%
  QoQ % 25.11% 75.42% 169.42% -80.57% 18.29% 46.48% -
  Horiz. % 199.08% 159.12% 90.71% 33.67% 173.27% 146.48% 100.00%
Tax Rate 19.83 % 22.80 % 25.52 % 28.09 % 29.78 % 25.97 % 26.27 % -17.08%
  QoQ % -13.03% -10.66% -9.15% -5.67% 14.67% -1.14% -
  Horiz. % 75.49% 86.79% 97.15% 106.93% 113.36% 98.86% 100.00%
Total Cost 70,983 53,502 36,069 17,827 75,145 57,060 38,265 50.92%
  QoQ % 32.67% 48.33% 102.33% -76.28% 31.69% 49.12% -
  Horiz. % 185.50% 139.82% 94.26% 46.59% 196.38% 149.12% 100.00%
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 40 - - - 36 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 97.14% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.40 % 15.18 % 13.18 % 10.24 % 12.15 % 13.35 % 13.54 % 4.19%
  QoQ % -5.14% 15.17% 28.71% -15.72% -8.99% -1.40% -
  Horiz. % 106.35% 112.11% 97.34% 75.63% 89.73% 98.60% 100.00%
ROE 8.48 % 6.84 % 4.02 % 1.53 % 8.06 % 6.73 % 4.58 % 50.73%
  QoQ % 23.98% 70.15% 162.75% -81.02% 19.76% 46.94% -
  Horiz. % 185.15% 149.34% 87.77% 33.41% 175.98% 146.94% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 203.80 155.02 102.10 48.81 210.22 161.83 108.77 51.93%
  QoQ % 31.47% 51.83% 109.18% -76.78% 29.90% 48.78% -
  Horiz. % 187.37% 142.52% 93.87% 44.87% 193.27% 148.78% 100.00%
EPS 29.18 23.32 13.30 4.93 25.40 21.47 14.66 58.17%
  QoQ % 25.13% 75.34% 169.78% -80.59% 18.30% 46.45% -
  Horiz. % 199.05% 159.07% 90.72% 33.63% 173.26% 146.45% 100.00%
DPS 0.10 0.00 0.00 0.00 0.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 203.80 155.02 102.10 48.81 210.22 161.83 108.77 51.93%
  QoQ % 31.47% 51.83% 109.18% -76.78% 29.90% 48.78% -
  Horiz. % 187.37% 142.52% 93.87% 44.87% 193.27% 148.78% 100.00%
EPS 29.18 23.32 13.30 4.93 25.40 21.47 14.66 58.17%
  QoQ % 25.13% 75.34% 169.78% -80.59% 18.30% 46.45% -
  Horiz. % 199.05% 159.07% 90.72% 33.63% 173.26% 146.45% 100.00%
DPS 0.10 0.00 0.00 0.00 0.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.0000 2.5700 2.4000 2.3900 2.5900 2.1700 2.0000 -
P/RPS 1.47 1.66 2.35 4.90 1.23 1.34 1.84 -13.89%
  QoQ % -11.45% -29.36% -52.04% 298.37% -8.21% -27.17% -
  Horiz. % 79.89% 90.22% 127.72% 266.30% 66.85% 72.83% 100.00%
P/EPS 10.28 11.02 18.05 48.43 10.20 10.11 13.65 -17.21%
  QoQ % -6.72% -38.95% -62.73% 374.80% 0.89% -25.93% -
  Horiz. % 75.31% 80.73% 132.23% 354.80% 74.73% 74.07% 100.00%
EY 9.73 9.07 5.54 2.06 9.81 9.89 7.33 20.76%
  QoQ % 7.28% 63.72% 168.93% -79.00% -0.81% 34.92% -
  Horiz. % 132.74% 123.74% 75.58% 28.10% 133.83% 134.92% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.87 0.75 0.73 0.74 0.82 0.68 0.63 23.98%
  QoQ % 16.00% 2.74% -1.35% -9.76% 20.59% 7.94% -
  Horiz. % 138.10% 119.05% 115.87% 117.46% 130.16% 107.94% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 2.9000 3.0000 2.4700 2.5000 2.6800 2.4800 2.0400 -
P/RPS 1.42 1.94 2.42 5.12 1.27 1.53 1.88 -17.05%
  QoQ % -26.80% -19.83% -52.73% 303.15% -16.99% -18.62% -
  Horiz. % 75.53% 103.19% 128.72% 272.34% 67.55% 81.38% 100.00%
P/EPS 9.94 12.86 18.58 50.66 10.55 11.55 13.92 -20.09%
  QoQ % -22.71% -30.79% -63.32% 380.19% -8.66% -17.03% -
  Horiz. % 71.41% 92.39% 133.48% 363.94% 75.79% 82.97% 100.00%
EY 10.06 7.77 5.38 1.97 9.48 8.66 7.18 25.19%
  QoQ % 29.47% 44.42% 173.10% -79.22% 9.47% 20.61% -
  Horiz. % 140.11% 108.22% 74.93% 27.44% 132.03% 120.61% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.84 0.88 0.75 0.78 0.85 0.78 0.64 19.86%
  QoQ % -4.55% 17.33% -3.85% -8.24% 8.97% 21.87% -
  Horiz. % 131.25% 137.50% 117.19% 121.88% 132.81% 121.88% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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