Highlights

[UMS] QoQ Cumulative Quarter Result on 2013-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     91.77%    YoY -     27.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,860 85,538 65,850 44,257 22,962 81,773 61,824 -53.00%
  QoQ % -76.78% 29.90% 48.79% 92.74% -71.92% 32.27% -
  Horiz. % 32.12% 138.36% 106.51% 71.59% 37.14% 132.27% 100.00%
PBT 2,827 14,801 11,874 8,127 4,330 17,074 10,120 -57.17%
  QoQ % -80.90% 24.65% 46.11% 87.69% -74.64% 68.72% -
  Horiz. % 27.93% 146.25% 117.33% 80.31% 42.79% 168.72% 100.00%
Tax -794 -4,408 -3,084 -2,135 -1,207 -3,871 -2,878 -57.52%
  QoQ % 81.99% -42.93% -44.45% -76.88% 68.82% -34.50% -
  Horiz. % 27.59% 153.16% 107.16% 74.18% 41.94% 134.50% 100.00%
NP 2,033 10,393 8,790 5,992 3,123 13,203 7,242 -57.03%
  QoQ % -80.44% 18.24% 46.70% 91.87% -76.35% 82.31% -
  Horiz. % 28.07% 143.51% 121.38% 82.74% 43.12% 182.31% 100.00%
NP to SH 2,008 10,334 8,736 5,964 3,110 13,152 7,199 -57.21%
  QoQ % -80.57% 18.29% 46.48% 91.77% -76.35% 82.69% -
  Horiz. % 27.89% 143.55% 121.35% 82.84% 43.20% 182.69% 100.00%
Tax Rate 28.09 % 29.78 % 25.97 % 26.27 % 27.88 % 22.67 % 28.44 % -0.82%
  QoQ % -5.67% 14.67% -1.14% -5.77% 22.98% -20.29% -
  Horiz. % 98.77% 104.71% 91.32% 92.37% 98.03% 79.71% 100.00%
Total Cost 17,827 75,145 57,060 38,265 19,839 68,570 54,582 -52.48%
  QoQ % -76.28% 31.69% 49.12% 92.88% -71.07% 25.63% -
  Horiz. % 32.66% 137.67% 104.54% 70.11% 36.35% 125.63% 100.00%
Net Worth 131,021 128,173 129,801 130,208 127,359 124,511 118,001 7.21%
  QoQ % 2.22% -1.25% -0.31% 2.24% 2.29% 5.52% -
  Horiz. % 111.03% 108.62% 110.00% 110.34% 107.93% 105.52% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 36 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.35 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 131,021 128,173 129,801 130,208 127,359 124,511 118,001 7.21%
  QoQ % 2.22% -1.25% -0.31% 2.24% 2.29% 5.52% -
  Horiz. % 111.03% 108.62% 110.00% 110.34% 107.93% 105.52% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.24 % 12.15 % 13.35 % 13.54 % 13.60 % 16.15 % 11.71 % -8.53%
  QoQ % -15.72% -8.99% -1.40% -0.44% -15.79% 37.92% -
  Horiz. % 87.45% 103.76% 114.01% 115.63% 116.14% 137.92% 100.00%
ROE 1.53 % 8.06 % 6.73 % 4.58 % 2.44 % 10.56 % 6.10 % -60.13%
  QoQ % -81.02% 19.76% 46.94% 87.70% -76.89% 73.11% -
  Horiz. % 25.08% 132.13% 110.33% 75.08% 40.00% 173.11% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.81 210.22 161.83 108.77 56.43 200.97 151.94 -53.00%
  QoQ % -76.78% 29.90% 48.78% 92.75% -71.92% 32.27% -
  Horiz. % 32.12% 138.36% 106.51% 71.59% 37.14% 132.27% 100.00%
EPS 4.93 25.40 21.47 14.66 7.64 32.32 18.00 -57.73%
  QoQ % -80.59% 18.30% 46.45% 91.88% -76.36% 79.56% -
  Horiz. % 27.39% 141.11% 119.28% 81.44% 42.44% 179.56% 100.00%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 2.9000 7.21%
  QoQ % 2.22% -1.25% -0.31% 2.24% 2.29% 5.52% -
  Horiz. % 111.03% 108.62% 110.00% 110.34% 107.93% 105.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.81 210.22 161.83 108.77 56.43 200.97 151.94 -53.00%
  QoQ % -76.78% 29.90% 48.78% 92.75% -71.92% 32.27% -
  Horiz. % 32.12% 138.36% 106.51% 71.59% 37.14% 132.27% 100.00%
EPS 4.93 25.40 21.47 14.66 7.64 32.32 18.00 -57.73%
  QoQ % -80.59% 18.30% 46.45% 91.88% -76.36% 79.56% -
  Horiz. % 27.39% 141.11% 119.28% 81.44% 42.44% 179.56% 100.00%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 2.9000 7.21%
  QoQ % 2.22% -1.25% -0.31% 2.24% 2.29% 5.52% -
  Horiz. % 111.03% 108.62% 110.00% 110.34% 107.93% 105.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.3900 2.5900 2.1700 2.0000 1.9600 1.8600 1.8800 -
P/RPS 4.90 1.23 1.34 1.84 3.47 0.93 1.24 149.32%
  QoQ % 298.37% -8.21% -27.17% -46.97% 273.12% -25.00% -
  Horiz. % 395.16% 99.19% 108.06% 148.39% 279.84% 75.00% 100.00%
P/EPS 48.43 10.20 10.11 13.65 25.64 5.75 10.63 174.07%
  QoQ % 374.80% 0.89% -25.93% -46.76% 345.91% -45.91% -
  Horiz. % 455.60% 95.95% 95.11% 128.41% 241.20% 54.09% 100.00%
EY 2.06 9.81 9.89 7.33 3.90 17.38 9.41 -63.58%
  QoQ % -79.00% -0.81% 34.92% 87.95% -77.56% 84.70% -
  Horiz. % 21.89% 104.25% 105.10% 77.90% 41.45% 184.70% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.74 0.82 0.68 0.63 0.63 0.61 0.65 9.00%
  QoQ % -9.76% 20.59% 7.94% 0.00% 3.28% -6.15% -
  Horiz. % 113.85% 126.15% 104.62% 96.92% 96.92% 93.85% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 -
Price 2.5000 2.6800 2.4800 2.0400 1.8500 1.9000 2.0300 -
P/RPS 5.12 1.27 1.53 1.88 3.28 0.95 1.34 143.81%
  QoQ % 303.15% -16.99% -18.62% -42.68% 245.26% -29.10% -
  Horiz. % 382.09% 94.78% 114.18% 140.30% 244.78% 70.90% 100.00%
P/EPS 50.66 10.55 11.55 13.92 24.20 5.88 11.47 168.47%
  QoQ % 380.19% -8.66% -17.03% -42.48% 311.56% -48.74% -
  Horiz. % 441.67% 91.98% 100.70% 121.36% 210.99% 51.26% 100.00%
EY 1.97 9.48 8.66 7.18 4.13 17.01 8.72 -62.81%
  QoQ % -79.22% 9.47% 20.61% 73.85% -75.72% 95.07% -
  Horiz. % 22.59% 108.72% 99.31% 82.34% 47.36% 195.07% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.78 0.85 0.78 0.64 0.59 0.62 0.70 7.46%
  QoQ % -8.24% 8.97% 21.87% 8.47% -4.84% -11.43% -
  Horiz. % 111.43% 121.43% 111.43% 91.43% 84.29% 88.57% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

131  455  414  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.44+0.01 
 SAPNRG 0.090.00 
 ARMADA 0.16-0.005 
 VELESTO 0.155-0.01 
 ALAM 0.07-0.005 
 KNM 0.145+0.005 
 PERDANA 0.16-0.015 
 SERBADK-WA 0.24-0.01 
 DAYANG 1.31-0.04 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers