Highlights

[UMS] QoQ Quarter Result on 2012-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -47.76%    YoY -     10.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,688 21,593 21,295 22,962 19,949 21,316 19,182 1.75%
  QoQ % -8.82% 1.40% -7.26% 15.10% -6.41% 11.13% -
  Horiz. % 102.64% 112.57% 111.02% 119.71% 104.00% 111.13% 100.00%
PBT 2,927 3,747 3,797 4,330 6,954 3,334 2,950 -0.52%
  QoQ % -21.88% -1.32% -12.31% -37.73% 108.58% 13.02% -
  Horiz. % 99.22% 127.02% 128.71% 146.78% 235.73% 113.02% 100.00%
Tax -1,324 -949 -928 -1,207 -993 -788 -1,076 14.81%
  QoQ % -39.52% -2.26% 23.12% -21.55% -26.02% 26.77% -
  Horiz. % 123.05% 88.20% 86.25% 112.17% 92.29% 73.23% 100.00%
NP 1,603 2,798 2,869 3,123 5,961 2,546 1,874 -9.88%
  QoQ % -42.71% -2.47% -8.13% -47.61% 134.13% 35.86% -
  Horiz. % 85.54% 149.31% 153.09% 166.65% 318.09% 135.86% 100.00%
NP to SH 1,598 2,772 2,854 3,110 5,953 2,537 1,847 -9.19%
  QoQ % -42.35% -2.87% -8.23% -47.76% 134.65% 37.36% -
  Horiz. % 86.52% 150.08% 154.52% 168.38% 322.31% 137.36% 100.00%
Tax Rate 45.23 % 25.33 % 24.44 % 27.88 % 14.28 % 23.64 % 36.47 % 15.42%
  QoQ % 78.56% 3.64% -12.34% 95.24% -39.59% -35.18% -
  Horiz. % 124.02% 69.45% 67.01% 76.45% 39.16% 64.82% 100.00%
Total Cost 18,085 18,795 18,426 19,839 13,988 18,770 17,308 2.97%
  QoQ % -3.78% 2.00% -7.12% 41.83% -25.48% 8.45% -
  Horiz. % 104.49% 108.59% 106.46% 114.62% 80.82% 108.45% 100.00%
Net Worth 128,173 129,801 130,208 127,359 124,511 118,001 118,814 5.18%
  QoQ % -1.25% -0.31% 2.24% 2.29% 5.52% -0.68% -
  Horiz. % 107.88% 109.25% 109.59% 107.19% 104.79% 99.32% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 36 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 2.29 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 128,173 129,801 130,208 127,359 124,511 118,001 118,814 5.18%
  QoQ % -1.25% -0.31% 2.24% 2.29% 5.52% -0.68% -
  Horiz. % 107.88% 109.25% 109.59% 107.19% 104.79% 99.32% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.14 % 12.96 % 13.47 % 13.60 % 29.88 % 11.94 % 9.77 % -11.45%
  QoQ % -37.19% -3.79% -0.96% -54.48% 150.25% 22.21% -
  Horiz. % 83.32% 132.65% 137.87% 139.20% 305.83% 122.21% 100.00%
ROE 1.25 % 2.14 % 2.19 % 2.44 % 4.78 % 2.15 % 1.55 % -13.35%
  QoQ % -41.59% -2.28% -10.25% -48.95% 122.33% 38.71% -
  Horiz. % 80.65% 138.06% 141.29% 157.42% 308.39% 138.71% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.39 53.07 52.33 56.43 49.03 52.39 47.14 1.76%
  QoQ % -8.82% 1.41% -7.27% 15.09% -6.41% 11.14% -
  Horiz. % 102.65% 112.58% 111.01% 119.71% 104.01% 111.14% 100.00%
EPS 3.93 6.81 7.01 7.64 14.63 6.00 4.54 -9.16%
  QoQ % -42.29% -2.85% -8.25% -47.78% 143.83% 32.16% -
  Horiz. % 86.56% 150.00% 154.41% 168.28% 322.25% 132.16% 100.00%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.1500 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 5.18%
  QoQ % -1.25% -0.31% 2.24% 2.29% 5.52% -0.68% -
  Horiz. % 107.88% 109.25% 109.59% 107.19% 104.79% 99.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.39 53.07 52.33 56.43 49.03 52.39 47.14 1.76%
  QoQ % -8.82% 1.41% -7.27% 15.09% -6.41% 11.14% -
  Horiz. % 102.65% 112.58% 111.01% 119.71% 104.01% 111.14% 100.00%
EPS 3.93 6.81 7.01 7.64 14.63 6.00 4.54 -9.16%
  QoQ % -42.29% -2.85% -8.25% -47.78% 143.83% 32.16% -
  Horiz. % 86.56% 150.00% 154.41% 168.28% 322.25% 132.16% 100.00%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.1500 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 5.18%
  QoQ % -1.25% -0.31% 2.24% 2.29% 5.52% -0.68% -
  Horiz. % 107.88% 109.25% 109.59% 107.19% 104.79% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.5900 2.1700 2.0000 1.9600 1.8600 1.8800 1.8500 -
P/RPS 5.35 4.09 3.82 3.47 3.79 3.59 3.92 23.02%
  QoQ % 30.81% 7.07% 10.09% -8.44% 5.57% -8.42% -
  Horiz. % 136.48% 104.34% 97.45% 88.52% 96.68% 91.58% 100.00%
P/EPS 65.95 31.85 28.51 25.64 12.71 30.15 40.76 37.78%
  QoQ % 107.06% 11.72% 11.19% 101.73% -57.84% -26.03% -
  Horiz. % 161.80% 78.14% 69.95% 62.90% 31.18% 73.97% 100.00%
EY 1.52 3.14 3.51 3.90 7.87 3.32 2.45 -27.24%
  QoQ % -51.59% -10.54% -10.00% -50.44% 137.05% 35.51% -
  Horiz. % 62.04% 128.16% 143.27% 159.18% 321.22% 135.51% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.82 0.68 0.63 0.63 0.61 0.65 0.63 19.19%
  QoQ % 20.59% 7.94% 0.00% 3.28% -6.15% 3.17% -
  Horiz. % 130.16% 107.94% 100.00% 100.00% 96.83% 103.17% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 -
Price 2.6800 2.4800 2.0400 1.8500 1.9000 2.0300 1.6900 -
P/RPS 5.54 4.67 3.90 3.28 3.88 3.88 3.58 33.75%
  QoQ % 18.63% 19.74% 18.90% -15.46% 0.00% 8.38% -
  Horiz. % 154.75% 130.45% 108.94% 91.62% 108.38% 108.38% 100.00%
P/EPS 68.24 36.40 29.08 24.20 12.99 32.56 37.23 49.72%
  QoQ % 87.47% 25.17% 20.17% 86.30% -60.10% -12.54% -
  Horiz. % 183.29% 97.77% 78.11% 65.00% 34.89% 87.46% 100.00%
EY 1.47 2.75 3.44 4.13 7.70 3.07 2.69 -33.13%
  QoQ % -46.55% -20.06% -16.71% -46.36% 150.81% 14.13% -
  Horiz. % 54.65% 102.23% 127.88% 153.53% 286.25% 114.13% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.85 0.78 0.64 0.59 0.62 0.70 0.58 28.99%
  QoQ % 8.97% 21.87% 8.47% -4.84% -11.43% 20.69% -
  Horiz. % 146.55% 134.48% 110.34% 101.72% 106.90% 120.69% 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