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 - 40,690
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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers