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 - 40,749
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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers