Highlights

[UMS] QoQ Cumulative Quarter Result on 2015-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     417.26%    YoY -     -59.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 21,647 74,961 56,906 37,419 17,379 82,928 63,077 -50.89%
  QoQ % -71.12% 31.73% 52.08% 115.31% -79.04% 31.47% -
  Horiz. % 34.32% 118.84% 90.22% 59.32% 27.55% 131.47% 100.00%
PBT 2,235 18,087 15,370 3,358 955 14,899 12,403 -68.00%
  QoQ % -87.64% 17.68% 357.71% 251.62% -93.59% 20.12% -
  Horiz. % 18.02% 145.83% 123.92% 27.07% 7.70% 120.12% 100.00%
Tax -931 -2,044 -2,189 -1,151 -523 -2,954 -2,828 -52.23%
  QoQ % 54.45% 6.62% -90.18% -120.08% 82.30% -4.46% -
  Horiz. % 32.92% 72.28% 77.40% 40.70% 18.49% 104.46% 100.00%
NP 1,304 16,043 13,181 2,207 432 11,945 9,575 -73.43%
  QoQ % -91.87% 21.71% 497.24% 410.88% -96.38% 24.75% -
  Horiz. % 13.62% 167.55% 137.66% 23.05% 4.51% 124.75% 100.00%
NP to SH 1,308 16,000 13,150 2,188 423 11,873 9,490 -73.22%
  QoQ % -91.83% 21.67% 501.01% 417.26% -96.44% 25.11% -
  Horiz. % 13.78% 168.60% 138.57% 23.06% 4.46% 125.11% 100.00%
Tax Rate 41.66 % 11.30 % 14.24 % 34.28 % 54.76 % 19.83 % 22.80 % 49.30%
  QoQ % 268.67% -20.65% -58.46% -37.40% 176.15% -13.03% -
  Horiz. % 182.72% 49.56% 62.46% 150.35% 240.18% 86.97% 100.00%
Total Cost 20,343 58,918 43,725 35,212 16,947 70,983 53,502 -47.42%
  QoQ % -65.47% 34.75% 24.18% 107.78% -76.13% 32.67% -
  Horiz. % 38.02% 110.12% 81.73% 65.81% 31.68% 132.67% 100.00%
Net Worth 155,028 154,215 150,146 142,008 141,194 139,973 138,752 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 40 - - - 40 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 73.53% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 155,028 154,215 150,146 142,008 141,194 139,973 138,752 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.02 % 21.40 % 23.16 % 5.90 % 2.49 % 14.40 % 15.18 % -45.93%
  QoQ % -71.87% -7.60% 292.54% 136.95% -82.71% -5.14% -
  Horiz. % 39.66% 140.97% 152.57% 38.87% 16.40% 94.86% 100.00%
ROE 0.84 % 10.38 % 8.76 % 1.54 % 0.30 % 8.48 % 6.84 % -75.20%
  QoQ % -91.91% 18.49% 468.83% 413.33% -96.46% 23.98% -
  Horiz. % 12.28% 151.75% 128.07% 22.51% 4.39% 123.98% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.20 184.22 139.85 91.96 42.71 203.80 155.02 -50.89%
  QoQ % -71.12% 31.73% 52.08% 115.31% -79.04% 31.47% -
  Horiz. % 34.32% 118.84% 90.21% 59.32% 27.55% 131.47% 100.00%
EPS 3.21 39.32 32.32 5.38 1.04 29.18 23.32 -73.24%
  QoQ % -91.84% 21.66% 500.74% 417.31% -96.44% 25.13% -
  Horiz. % 13.77% 168.61% 138.59% 23.07% 4.46% 125.13% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.20 184.22 139.85 91.96 42.71 203.80 155.02 -50.89%
  QoQ % -71.12% 31.73% 52.08% 115.31% -79.04% 31.47% -
  Horiz. % 34.32% 118.84% 90.21% 59.32% 27.55% 131.47% 100.00%
EPS 3.21 39.32 32.32 5.38 1.04 29.18 23.32 -73.24%
  QoQ % -91.84% 21.66% 500.74% 417.31% -96.44% 25.13% -
  Horiz. % 13.77% 168.61% 138.59% 23.07% 4.46% 125.13% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.7400 2.6000 2.5800 2.8400 3.0000 3.0000 2.5700 -
P/RPS 5.15 1.41 1.84 3.09 7.02 1.47 1.66 112.28%
  QoQ % 265.25% -23.37% -40.45% -55.98% 377.55% -11.45% -
  Horiz. % 310.24% 84.94% 110.84% 186.14% 422.89% 88.55% 100.00%
P/EPS 85.24 6.61 7.98 52.82 288.58 10.28 11.02 289.66%
  QoQ % 1,189.56% -17.17% -84.89% -81.70% 2,707.20% -6.72% -
  Horiz. % 773.50% 59.98% 72.41% 479.31% 2,618.69% 93.28% 100.00%
EY 1.17 15.12 12.53 1.89 0.35 9.73 9.07 -74.37%
  QoQ % -92.26% 20.67% 562.96% 440.00% -96.40% 7.28% -
  Horiz. % 12.90% 166.70% 138.15% 20.84% 3.86% 107.28% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.72 0.69 0.70 0.81 0.86 0.87 0.75 -2.68%
  QoQ % 4.35% -1.43% -13.58% -5.81% -1.15% 16.00% -
  Horiz. % 96.00% 92.00% 93.33% 108.00% 114.67% 116.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 25/08/14 -
Price 2.8000 2.7300 2.7000 2.5300 2.8900 2.9000 3.0000 -
P/RPS 5.26 1.48 1.93 2.75 6.77 1.42 1.94 94.09%
  QoQ % 255.41% -23.32% -29.82% -59.38% 376.76% -26.80% -
  Horiz. % 271.13% 76.29% 99.48% 141.75% 348.97% 73.20% 100.00%
P/EPS 87.10 6.94 8.35 47.05 278.00 9.94 12.86 256.73%
  QoQ % 1,155.04% -16.89% -82.25% -83.08% 2,696.78% -22.71% -
  Horiz. % 677.29% 53.97% 64.93% 365.86% 2,161.74% 77.29% 100.00%
EY 1.15 14.40 11.97 2.13 0.36 10.06 7.77 -71.92%
  QoQ % -92.01% 20.30% 461.97% 491.67% -96.42% 29.47% -
  Horiz. % 14.80% 185.33% 154.05% 27.41% 4.63% 129.47% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.72 0.73 0.72 0.83 0.84 0.88 -11.68%
  QoQ % 1.39% -1.37% 1.39% -13.25% -1.19% -4.55% -
  Horiz. % 82.95% 81.82% 82.95% 81.82% 94.32% 95.45% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers