Highlights

[UMS] QoQ Quarter Result on 2014-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     -41.59%    YoY -     49.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 19,487 20,040 17,379 19,851 21,533 21,684 19,860 -1.26%
  QoQ % -2.76% 15.31% -12.45% -7.81% -0.70% 9.18% -
  Horiz. % 98.12% 100.91% 87.51% 99.95% 108.42% 109.18% 100.00%
PBT 12,012 2,403 955 2,496 5,052 4,524 2,827 163.03%
  QoQ % 399.88% 151.62% -61.74% -50.59% 11.67% 60.03% -
  Horiz. % 424.90% 85.00% 33.78% 88.29% 178.71% 160.03% 100.00%
Tax -1,038 -628 -523 -126 -952 -1,082 -794 19.62%
  QoQ % -65.29% -20.08% -315.08% 86.76% 12.01% -36.27% -
  Horiz. % 130.73% 79.09% 65.87% 15.87% 119.90% 136.27% 100.00%
NP 10,974 1,775 432 2,370 4,100 3,442 2,033 208.67%
  QoQ % 518.25% 310.88% -81.77% -42.20% 19.12% 69.31% -
  Horiz. % 539.79% 87.31% 21.25% 116.58% 201.67% 169.31% 100.00%
NP to SH 10,962 1,765 423 2,383 4,080 3,402 2,008 211.01%
  QoQ % 521.08% 317.26% -82.25% -41.59% 19.93% 69.42% -
  Horiz. % 545.92% 87.90% 21.07% 118.68% 203.19% 169.42% 100.00%
Tax Rate 8.64 % 26.13 % 54.76 % 5.05 % 18.84 % 23.92 % 28.09 % -54.53%
  QoQ % -66.93% -52.28% 984.36% -73.20% -21.24% -14.85% -
  Horiz. % 30.76% 93.02% 194.94% 17.98% 67.07% 85.15% 100.00%
Total Cost 8,513 18,265 16,947 17,481 17,433 18,242 17,827 -38.99%
  QoQ % -53.39% 7.78% -3.05% 0.28% -4.43% 2.33% -
  Horiz. % 47.75% 102.46% 95.06% 98.06% 97.79% 102.33% 100.00%
Net Worth 150,146 142,008 141,194 139,973 138,752 134,683 131,021 9.54%
  QoQ % 5.73% 0.58% 0.87% 0.88% 3.02% 2.80% -
  Horiz. % 114.60% 108.39% 107.76% 106.83% 105.90% 102.80% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 40 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 1.71 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 150,146 142,008 141,194 139,973 138,752 134,683 131,021 9.54%
  QoQ % 5.73% 0.58% 0.87% 0.88% 3.02% 2.80% -
  Horiz. % 114.60% 108.39% 107.76% 106.83% 105.90% 102.80% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 56.31 % 8.86 % 2.49 % 11.94 % 19.04 % 15.87 % 10.24 % 212.52%
  QoQ % 535.55% 255.82% -79.15% -37.29% 19.97% 54.98% -
  Horiz. % 549.90% 86.52% 24.32% 116.60% 185.94% 154.98% 100.00%
ROE 7.30 % 1.24 % 0.30 % 1.70 % 2.94 % 2.53 % 1.53 % 184.23%
  QoQ % 488.71% 313.33% -82.35% -42.18% 16.21% 65.36% -
  Horiz. % 477.12% 81.05% 19.61% 111.11% 192.16% 165.36% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.89 49.25 42.71 48.79 52.92 53.29 48.81 -1.26%
  QoQ % -2.76% 15.31% -12.46% -7.80% -0.69% 9.18% -
  Horiz. % 98.12% 100.90% 87.50% 99.96% 108.42% 109.18% 100.00%
EPS 26.94 4.34 1.04 5.86 10.03 8.36 4.93 211.21%
  QoQ % 520.74% 317.31% -82.25% -41.58% 19.98% 69.57% -
  Horiz. % 546.45% 88.03% 21.10% 118.86% 203.45% 169.57% 100.00%
DPS 0.00 0.00 0.00 0.10 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 3.6900 3.4900 3.4700 3.4400 3.4100 3.3100 3.2200 9.54%
  QoQ % 5.73% 0.58% 0.87% 0.88% 3.02% 2.80% -
  Horiz. % 114.60% 108.39% 107.76% 106.83% 105.90% 102.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.89 49.25 42.71 48.79 52.92 53.29 48.81 -1.26%
  QoQ % -2.76% 15.31% -12.46% -7.80% -0.69% 9.18% -
  Horiz. % 98.12% 100.90% 87.50% 99.96% 108.42% 109.18% 100.00%
EPS 26.94 4.34 1.04 5.86 10.03 8.36 4.93 211.21%
  QoQ % 520.74% 317.31% -82.25% -41.58% 19.98% 69.57% -
  Horiz. % 546.45% 88.03% 21.10% 118.86% 203.45% 169.57% 100.00%
DPS 0.00 0.00 0.00 0.10 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 3.6900 3.4900 3.4700 3.4400 3.4100 3.3100 3.2200 9.54%
  QoQ % 5.73% 0.58% 0.87% 0.88% 3.02% 2.80% -
  Horiz. % 114.60% 108.39% 107.76% 106.83% 105.90% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.5800 2.8400 3.0000 3.0000 2.5700 2.4000 2.3900 -
P/RPS 5.39 5.77 7.02 6.15 4.86 4.50 4.90 6.58%
  QoQ % -6.59% -17.81% 14.15% 26.54% 8.00% -8.16% -
  Horiz. % 110.00% 117.76% 143.27% 125.51% 99.18% 91.84% 100.00%
P/EPS 9.58 65.47 288.58 51.23 25.63 28.71 48.43 -66.15%
  QoQ % -85.37% -77.31% 463.30% 99.88% -10.73% -40.72% -
  Horiz. % 19.78% 135.18% 595.87% 105.78% 52.92% 59.28% 100.00%
EY 10.44 1.53 0.35 1.95 3.90 3.48 2.06 195.92%
  QoQ % 582.35% 337.14% -82.05% -50.00% 12.07% 68.93% -
  Horiz. % 506.80% 74.27% 16.99% 94.66% 189.32% 168.93% 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 0.70 0.81 0.86 0.87 0.75 0.73 0.74 -3.65%
  QoQ % -13.58% -5.81% -1.15% 16.00% 2.74% -1.35% -
  Horiz. % 94.59% 109.46% 116.22% 117.57% 101.35% 98.65% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 18/05/15 26/02/15 25/11/14 25/08/14 26/05/14 24/02/14 -
Price 2.7000 2.5300 2.8900 2.9000 3.0000 2.4700 2.5000 -
P/RPS 5.64 5.14 6.77 5.94 5.67 4.63 5.12 6.68%
  QoQ % 9.73% -24.08% 13.97% 4.76% 22.46% -9.57% -
  Horiz. % 110.16% 100.39% 132.23% 116.02% 110.74% 90.43% 100.00%
P/EPS 10.02 58.33 278.00 49.52 29.92 29.54 50.66 -66.15%
  QoQ % -82.82% -79.02% 461.39% 65.51% 1.29% -41.69% -
  Horiz. % 19.78% 115.14% 548.76% 97.75% 59.06% 58.31% 100.00%
EY 9.98 1.71 0.36 2.02 3.34 3.38 1.97 195.85%
  QoQ % 483.63% 375.00% -82.18% -39.52% -1.18% 71.57% -
  Horiz. % 506.60% 86.80% 18.27% 102.54% 169.54% 171.57% 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 0.73 0.72 0.83 0.84 0.88 0.75 0.78 -4.33%
  QoQ % 1.39% -13.25% -1.19% -4.55% 17.33% -3.85% -
  Horiz. % 93.59% 92.31% 106.41% 107.69% 112.82% 96.15% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers