Highlights

[UMS] QoQ Quarter Result on 2014-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     19.93%    YoY -     47.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 20,040 17,379 19,851 21,533 21,684 19,860 19,688 1.19%
  QoQ % 15.31% -12.45% -7.81% -0.70% 9.18% 0.87% -
  Horiz. % 101.79% 88.27% 100.83% 109.37% 110.14% 100.87% 100.00%
PBT 2,403 955 2,496 5,052 4,524 2,827 2,927 -12.33%
  QoQ % 151.62% -61.74% -50.59% 11.67% 60.03% -3.42% -
  Horiz. % 82.10% 32.63% 85.28% 172.60% 154.56% 96.58% 100.00%
Tax -628 -523 -126 -952 -1,082 -794 -1,324 -39.21%
  QoQ % -20.08% -315.08% 86.76% 12.01% -36.27% 40.03% -
  Horiz. % 47.43% 39.50% 9.52% 71.90% 81.72% 59.97% 100.00%
NP 1,775 432 2,370 4,100 3,442 2,033 1,603 7.04%
  QoQ % 310.88% -81.77% -42.20% 19.12% 69.31% 26.82% -
  Horiz. % 110.73% 26.95% 147.85% 255.77% 214.72% 126.82% 100.00%
NP to SH 1,765 423 2,383 4,080 3,402 2,008 1,598 6.86%
  QoQ % 317.26% -82.25% -41.59% 19.93% 69.42% 25.66% -
  Horiz. % 110.45% 26.47% 149.12% 255.32% 212.89% 125.66% 100.00%
Tax Rate 26.13 % 54.76 % 5.05 % 18.84 % 23.92 % 28.09 % 45.23 % -30.66%
  QoQ % -52.28% 984.36% -73.20% -21.24% -14.85% -37.90% -
  Horiz. % 57.77% 121.07% 11.17% 41.65% 52.89% 62.10% 100.00%
Total Cost 18,265 16,947 17,481 17,433 18,242 17,827 18,085 0.66%
  QoQ % 7.78% -3.05% 0.28% -4.43% 2.33% -1.43% -
  Horiz. % 101.00% 93.71% 96.66% 96.39% 100.87% 98.57% 100.00%
Net Worth 142,008 141,194 139,973 138,752 134,683 131,021 128,173 7.08%
  QoQ % 0.58% 0.87% 0.88% 3.02% 2.80% 2.22% -
  Horiz. % 110.79% 110.16% 109.21% 108.25% 105.08% 102.22% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 40 - - - 36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 1.71 % - % - % - % 2.29 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.67% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 142,008 141,194 139,973 138,752 134,683 131,021 128,173 7.08%
  QoQ % 0.58% 0.87% 0.88% 3.02% 2.80% 2.22% -
  Horiz. % 110.79% 110.16% 109.21% 108.25% 105.08% 102.22% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.86 % 2.49 % 11.94 % 19.04 % 15.87 % 10.24 % 8.14 % 5.82%
  QoQ % 255.82% -79.15% -37.29% 19.97% 54.98% 25.80% -
  Horiz. % 108.85% 30.59% 146.68% 233.91% 194.96% 125.80% 100.00%
ROE 1.24 % 0.30 % 1.70 % 2.94 % 2.53 % 1.53 % 1.25 % -0.53%
  QoQ % 313.33% -82.35% -42.18% 16.21% 65.36% 22.40% -
  Horiz. % 99.20% 24.00% 136.00% 235.20% 202.40% 122.40% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 49.25 42.71 48.79 52.92 53.29 48.81 48.39 1.18%
  QoQ % 15.31% -12.46% -7.80% -0.69% 9.18% 0.87% -
  Horiz. % 101.78% 88.26% 100.83% 109.36% 110.13% 100.87% 100.00%
EPS 4.34 1.04 5.86 10.03 8.36 4.93 3.93 6.85%
  QoQ % 317.31% -82.25% -41.58% 19.98% 69.57% 25.45% -
  Horiz. % 110.43% 26.46% 149.11% 255.22% 212.72% 125.45% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4900 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 7.08%
  QoQ % 0.58% 0.87% 0.88% 3.02% 2.80% 2.22% -
  Horiz. % 110.79% 110.16% 109.21% 108.25% 105.08% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 49.25 42.71 48.79 52.92 53.29 48.81 48.39 1.18%
  QoQ % 15.31% -12.46% -7.80% -0.69% 9.18% 0.87% -
  Horiz. % 101.78% 88.26% 100.83% 109.36% 110.13% 100.87% 100.00%
EPS 4.34 1.04 5.86 10.03 8.36 4.93 3.93 6.85%
  QoQ % 317.31% -82.25% -41.58% 19.98% 69.57% 25.45% -
  Horiz. % 110.43% 26.46% 149.11% 255.22% 212.72% 125.45% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4900 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 7.08%
  QoQ % 0.58% 0.87% 0.88% 3.02% 2.80% 2.22% -
  Horiz. % 110.79% 110.16% 109.21% 108.25% 105.08% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.8400 3.0000 3.0000 2.5700 2.4000 2.3900 2.5900 -
P/RPS 5.77 7.02 6.15 4.86 4.50 4.90 5.35 5.17%
  QoQ % -17.81% 14.15% 26.54% 8.00% -8.16% -8.41% -
  Horiz. % 107.85% 131.21% 114.95% 90.84% 84.11% 91.59% 100.00%
P/EPS 65.47 288.58 51.23 25.63 28.71 48.43 65.95 -0.49%
  QoQ % -77.31% 463.30% 99.88% -10.73% -40.72% -26.57% -
  Horiz. % 99.27% 437.57% 77.68% 38.86% 43.53% 73.43% 100.00%
EY 1.53 0.35 1.95 3.90 3.48 2.06 1.52 0.44%
  QoQ % 337.14% -82.05% -50.00% 12.07% 68.93% 35.53% -
  Horiz. % 100.66% 23.03% 128.29% 256.58% 228.95% 135.53% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.86 0.87 0.75 0.73 0.74 0.82 -0.82%
  QoQ % -5.81% -1.15% 16.00% 2.74% -1.35% -9.76% -
  Horiz. % 98.78% 104.88% 106.10% 91.46% 89.02% 90.24% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 26/02/15 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 -
Price 2.5300 2.8900 2.9000 3.0000 2.4700 2.5000 2.6800 -
P/RPS 5.14 6.77 5.94 5.67 4.63 5.12 5.54 -4.88%
  QoQ % -24.08% 13.97% 4.76% 22.46% -9.57% -7.58% -
  Horiz. % 92.78% 122.20% 107.22% 102.35% 83.57% 92.42% 100.00%
P/EPS 58.33 278.00 49.52 29.92 29.54 50.66 68.24 -9.94%
  QoQ % -79.02% 461.39% 65.51% 1.29% -41.69% -25.76% -
  Horiz. % 85.48% 407.39% 72.57% 43.85% 43.29% 74.24% 100.00%
EY 1.71 0.36 2.02 3.34 3.38 1.97 1.47 10.62%
  QoQ % 375.00% -82.18% -39.52% -1.18% 71.57% 34.01% -
  Horiz. % 116.33% 24.49% 137.41% 227.21% 229.93% 134.01% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.83 0.84 0.88 0.75 0.78 0.85 -10.48%
  QoQ % -13.25% -1.19% -4.55% 17.33% -3.85% -8.24% -
  Horiz. % 84.71% 97.65% 98.82% 103.53% 88.24% 91.76% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers