Highlights

[UMS] QoQ Quarter Result on 2013-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     -42.35%    YoY -     -73.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 21,533 21,684 19,860 19,688 21,593 21,295 22,962 -4.20%
  QoQ % -0.70% 9.18% 0.87% -8.82% 1.40% -7.26% -
  Horiz. % 93.78% 94.43% 86.49% 85.74% 94.04% 92.74% 100.00%
PBT 5,052 4,524 2,827 2,927 3,747 3,797 4,330 10.86%
  QoQ % 11.67% 60.03% -3.42% -21.88% -1.32% -12.31% -
  Horiz. % 116.67% 104.48% 65.29% 67.60% 86.54% 87.69% 100.00%
Tax -952 -1,082 -794 -1,324 -949 -928 -1,207 -14.67%
  QoQ % 12.01% -36.27% 40.03% -39.52% -2.26% 23.12% -
  Horiz. % 78.87% 89.64% 65.78% 109.69% 78.62% 76.88% 100.00%
NP 4,100 3,442 2,033 1,603 2,798 2,869 3,123 19.96%
  QoQ % 19.12% 69.31% 26.82% -42.71% -2.47% -8.13% -
  Horiz. % 131.28% 110.21% 65.10% 51.33% 89.59% 91.87% 100.00%
NP to SH 4,080 3,402 2,008 1,598 2,772 2,854 3,110 19.90%
  QoQ % 19.93% 69.42% 25.66% -42.35% -2.87% -8.23% -
  Horiz. % 131.19% 109.39% 64.57% 51.38% 89.13% 91.77% 100.00%
Tax Rate 18.84 % 23.92 % 28.09 % 45.23 % 25.33 % 24.44 % 27.88 % -23.05%
  QoQ % -21.24% -14.85% -37.90% 78.56% 3.64% -12.34% -
  Horiz. % 67.58% 85.80% 100.75% 162.23% 90.85% 87.66% 100.00%
Total Cost 17,433 18,242 17,827 18,085 18,795 18,426 19,839 -8.28%
  QoQ % -4.43% 2.33% -1.43% -3.78% 2.00% -7.12% -
  Horiz. % 87.87% 91.95% 89.86% 91.16% 94.74% 92.88% 100.00%
Net Worth 138,752 134,683 131,021 128,173 129,801 130,208 127,359 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 36 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,752 134,683 131,021 128,173 129,801 130,208 127,359 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.04 % 15.87 % 10.24 % 8.14 % 12.96 % 13.47 % 13.60 % 25.22%
  QoQ % 19.97% 54.98% 25.80% -37.19% -3.79% -0.96% -
  Horiz. % 140.00% 116.69% 75.29% 59.85% 95.29% 99.04% 100.00%
ROE 2.94 % 2.53 % 1.53 % 1.25 % 2.14 % 2.19 % 2.44 % 13.27%
  QoQ % 16.21% 65.36% 22.40% -41.59% -2.28% -10.25% -
  Horiz. % 120.49% 103.69% 62.70% 51.23% 87.70% 89.75% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.92 53.29 48.81 48.39 53.07 52.33 56.43 -4.20%
  QoQ % -0.69% 9.18% 0.87% -8.82% 1.41% -7.27% -
  Horiz. % 93.78% 94.44% 86.50% 85.75% 94.05% 92.73% 100.00%
EPS 10.03 8.36 4.93 3.93 6.81 7.01 7.64 19.96%
  QoQ % 19.98% 69.57% 25.45% -42.29% -2.85% -8.25% -
  Horiz. % 131.28% 109.42% 64.53% 51.44% 89.14% 91.75% 100.00%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.92 53.29 48.81 48.39 53.07 52.33 56.43 -4.20%
  QoQ % -0.69% 9.18% 0.87% -8.82% 1.41% -7.27% -
  Horiz. % 93.78% 94.44% 86.50% 85.75% 94.05% 92.73% 100.00%
EPS 10.03 8.36 4.93 3.93 6.81 7.01 7.64 19.96%
  QoQ % 19.98% 69.57% 25.45% -42.29% -2.85% -8.25% -
  Horiz. % 131.28% 109.42% 64.53% 51.44% 89.14% 91.75% 100.00%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.5700 2.4000 2.3900 2.5900 2.1700 2.0000 1.9600 -
P/RPS 4.86 4.50 4.90 5.35 4.09 3.82 3.47 25.26%
  QoQ % 8.00% -8.16% -8.41% 30.81% 7.07% 10.09% -
  Horiz. % 140.06% 129.68% 141.21% 154.18% 117.87% 110.09% 100.00%
P/EPS 25.63 28.71 48.43 65.95 31.85 28.51 25.64 -0.03%
  QoQ % -10.73% -40.72% -26.57% 107.06% 11.72% 11.19% -
  Horiz. % 99.96% 111.97% 188.88% 257.22% 124.22% 111.19% 100.00%
EY 3.90 3.48 2.06 1.52 3.14 3.51 3.90 -
  QoQ % 12.07% 68.93% 35.53% -51.59% -10.54% -10.00% -
  Horiz. % 100.00% 89.23% 52.82% 38.97% 80.51% 90.00% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.75 0.73 0.74 0.82 0.68 0.63 0.63 12.36%
  QoQ % 2.74% -1.35% -9.76% 20.59% 7.94% 0.00% -
  Horiz. % 119.05% 115.87% 117.46% 130.16% 107.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 -
Price 3.0000 2.4700 2.5000 2.6800 2.4800 2.0400 1.8500 -
P/RPS 5.67 4.63 5.12 5.54 4.67 3.90 3.28 44.18%
  QoQ % 22.46% -9.57% -7.58% 18.63% 19.74% 18.90% -
  Horiz. % 172.87% 141.16% 156.10% 168.90% 142.38% 118.90% 100.00%
P/EPS 29.92 29.54 50.66 68.24 36.40 29.08 24.20 15.24%
  QoQ % 1.29% -41.69% -25.76% 87.47% 25.17% 20.17% -
  Horiz. % 123.64% 122.07% 209.34% 281.98% 150.41% 120.17% 100.00%
EY 3.34 3.38 1.97 1.47 2.75 3.44 4.13 -13.23%
  QoQ % -1.18% 71.57% 34.01% -46.55% -20.06% -16.71% -
  Horiz. % 80.87% 81.84% 47.70% 35.59% 66.59% 83.29% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 0.75 0.78 0.85 0.78 0.64 0.59 30.64%
  QoQ % 17.33% -3.85% -8.24% 8.97% 21.87% 8.47% -
  Horiz. % 149.15% 127.12% 132.20% 144.07% 132.20% 108.47% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers