Highlights

[UMS] QoQ Quarter Result on 2013-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     -2.87%    YoY -     9.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 21,684 19,860 19,688 21,593 21,295 22,962 19,949 5.72%
  QoQ % 9.18% 0.87% -8.82% 1.40% -7.26% 15.10% -
  Horiz. % 108.70% 99.55% 98.69% 108.24% 106.75% 115.10% 100.00%
PBT 4,524 2,827 2,927 3,747 3,797 4,330 6,954 -24.94%
  QoQ % 60.03% -3.42% -21.88% -1.32% -12.31% -37.73% -
  Horiz. % 65.06% 40.65% 42.09% 53.88% 54.60% 62.27% 100.00%
Tax -1,082 -794 -1,324 -949 -928 -1,207 -993 5.89%
  QoQ % -36.27% 40.03% -39.52% -2.26% 23.12% -21.55% -
  Horiz. % 108.96% 79.96% 133.33% 95.57% 93.45% 121.55% 100.00%
NP 3,442 2,033 1,603 2,798 2,869 3,123 5,961 -30.68%
  QoQ % 69.31% 26.82% -42.71% -2.47% -8.13% -47.61% -
  Horiz. % 57.74% 34.11% 26.89% 46.94% 48.13% 52.39% 100.00%
NP to SH 3,402 2,008 1,598 2,772 2,854 3,110 5,953 -31.16%
  QoQ % 69.42% 25.66% -42.35% -2.87% -8.23% -47.76% -
  Horiz. % 57.15% 33.73% 26.84% 46.56% 47.94% 52.24% 100.00%
Tax Rate 23.92 % 28.09 % 45.23 % 25.33 % 24.44 % 27.88 % 14.28 % 41.09%
  QoQ % -14.85% -37.90% 78.56% 3.64% -12.34% 95.24% -
  Horiz. % 167.51% 196.71% 316.74% 177.38% 171.15% 195.24% 100.00%
Total Cost 18,242 17,827 18,085 18,795 18,426 19,839 13,988 19.38%
  QoQ % 2.33% -1.43% -3.78% 2.00% -7.12% 41.83% -
  Horiz. % 130.41% 127.44% 129.29% 134.37% 131.73% 141.83% 100.00%
Net Worth 134,683 131,021 128,173 129,801 130,208 127,359 124,511 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 36 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 2.29 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 134,683 131,021 128,173 129,801 130,208 127,359 124,511 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.87 % 10.24 % 8.14 % 12.96 % 13.47 % 13.60 % 29.88 % -34.44%
  QoQ % 54.98% 25.80% -37.19% -3.79% -0.96% -54.48% -
  Horiz. % 53.11% 34.27% 27.24% 43.37% 45.08% 45.52% 100.00%
ROE 2.53 % 1.53 % 1.25 % 2.14 % 2.19 % 2.44 % 4.78 % -34.59%
  QoQ % 65.36% 22.40% -41.59% -2.28% -10.25% -48.95% -
  Horiz. % 52.93% 32.01% 26.15% 44.77% 45.82% 51.05% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 53.29 48.81 48.39 53.07 52.33 56.43 49.03 5.72%
  QoQ % 9.18% 0.87% -8.82% 1.41% -7.27% 15.09% -
  Horiz. % 108.69% 99.55% 98.69% 108.24% 106.73% 115.09% 100.00%
EPS 8.36 4.93 3.93 6.81 7.01 7.64 14.63 -31.16%
  QoQ % 69.57% 25.45% -42.29% -2.85% -8.25% -47.78% -
  Horiz. % 57.14% 33.70% 26.86% 46.55% 47.92% 52.22% 100.00%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 53.29 48.81 48.39 53.07 52.33 56.43 49.03 5.72%
  QoQ % 9.18% 0.87% -8.82% 1.41% -7.27% 15.09% -
  Horiz. % 108.69% 99.55% 98.69% 108.24% 106.73% 115.09% 100.00%
EPS 8.36 4.93 3.93 6.81 7.01 7.64 14.63 -31.16%
  QoQ % 69.57% 25.45% -42.29% -2.85% -8.25% -47.78% -
  Horiz. % 57.14% 33.70% 26.86% 46.55% 47.92% 52.22% 100.00%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.4000 2.3900 2.5900 2.1700 2.0000 1.9600 1.8600 -
P/RPS 4.50 4.90 5.35 4.09 3.82 3.47 3.79 12.14%
  QoQ % -8.16% -8.41% 30.81% 7.07% 10.09% -8.44% -
  Horiz. % 118.73% 129.29% 141.16% 107.92% 100.79% 91.56% 100.00%
P/EPS 28.71 48.43 65.95 31.85 28.51 25.64 12.71 72.24%
  QoQ % -40.72% -26.57% 107.06% 11.72% 11.19% 101.73% -
  Horiz. % 225.89% 381.04% 518.88% 250.59% 224.31% 201.73% 100.00%
EY 3.48 2.06 1.52 3.14 3.51 3.90 7.87 -41.99%
  QoQ % 68.93% 35.53% -51.59% -10.54% -10.00% -50.44% -
  Horiz. % 44.22% 26.18% 19.31% 39.90% 44.60% 49.56% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.73 0.74 0.82 0.68 0.63 0.63 0.61 12.73%
  QoQ % -1.35% -9.76% 20.59% 7.94% 0.00% 3.28% -
  Horiz. % 119.67% 121.31% 134.43% 111.48% 103.28% 103.28% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 2.4700 2.5000 2.6800 2.4800 2.0400 1.8500 1.9000 -
P/RPS 4.63 5.12 5.54 4.67 3.90 3.28 3.88 12.52%
  QoQ % -9.57% -7.58% 18.63% 19.74% 18.90% -15.46% -
  Horiz. % 119.33% 131.96% 142.78% 120.36% 100.52% 84.54% 100.00%
P/EPS 29.54 50.66 68.24 36.40 29.08 24.20 12.99 73.02%
  QoQ % -41.69% -25.76% 87.47% 25.17% 20.17% 86.30% -
  Horiz. % 227.41% 389.99% 525.33% 280.22% 223.86% 186.30% 100.00%
EY 3.38 1.97 1.47 2.75 3.44 4.13 7.70 -42.27%
  QoQ % 71.57% 34.01% -46.55% -20.06% -16.71% -46.36% -
  Horiz. % 43.90% 25.58% 19.09% 35.71% 44.68% 53.64% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.75 0.78 0.85 0.78 0.64 0.59 0.62 13.54%
  QoQ % -3.85% -8.24% 8.97% 21.87% 8.47% -4.84% -
  Horiz. % 120.97% 125.81% 137.10% 125.81% 103.23% 95.16% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS