[UMS] QoQ Quarter Result on 2013-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 19,851 21,533 21,684 19,860 19,688 21,593 21,295 -4.57% QoQ % -7.81% -0.70% 9.18% 0.87% -8.82% 1.40% - Horiz. % 93.22% 101.12% 101.83% 93.26% 92.45% 101.40% 100.00%
PBT 2,496 5,052 4,524 2,827 2,927 3,747 3,797 -24.38% QoQ % -50.59% 11.67% 60.03% -3.42% -21.88% -1.32% - Horiz. % 65.74% 133.05% 119.15% 74.45% 77.09% 98.68% 100.00%
Tax -126 -952 -1,082 -794 -1,324 -949 -928 -73.55% QoQ % 86.76% 12.01% -36.27% 40.03% -39.52% -2.26% - Horiz. % 13.58% 102.59% 116.59% 85.56% 142.67% 102.26% 100.00%
NP 2,370 4,100 3,442 2,033 1,603 2,798 2,869 -11.95% QoQ % -42.20% 19.12% 69.31% 26.82% -42.71% -2.47% - Horiz. % 82.61% 142.91% 119.97% 70.86% 55.87% 97.53% 100.00%
NP to SH 2,383 4,080 3,402 2,008 1,598 2,772 2,854 -11.32% QoQ % -41.59% 19.93% 69.42% 25.66% -42.35% -2.87% - Horiz. % 83.50% 142.96% 119.20% 70.36% 55.99% 97.13% 100.00%
Tax Rate 5.05 % 18.84 % 23.92 % 28.09 % 45.23 % 25.33 % 24.44 % -65.02% QoQ % -73.20% -21.24% -14.85% -37.90% 78.56% 3.64% - Horiz. % 20.66% 77.09% 97.87% 114.93% 185.07% 103.64% 100.00%
Total Cost 17,481 17,433 18,242 17,827 18,085 18,795 18,426 -3.45% QoQ % 0.28% -4.43% 2.33% -1.43% -3.78% 2.00% - Horiz. % 94.87% 94.61% 99.00% 96.75% 98.15% 102.00% 100.00%
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93% QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% - Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 40 - - - 36 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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. % 74.67% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93% QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% - Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.94 % 19.04 % 15.87 % 10.24 % 8.14 % 12.96 % 13.47 % -7.72% QoQ % -37.29% 19.97% 54.98% 25.80% -37.19% -3.79% - Horiz. % 88.64% 141.35% 117.82% 76.02% 60.43% 96.21% 100.00%
ROE 1.70 % 2.94 % 2.53 % 1.53 % 1.25 % 2.14 % 2.19 % -15.52% QoQ % -42.18% 16.21% 65.36% 22.40% -41.59% -2.28% - Horiz. % 77.63% 134.25% 115.53% 69.86% 57.08% 97.72% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.79 52.92 53.29 48.81 48.39 53.07 52.33 -4.56% QoQ % -7.80% -0.69% 9.18% 0.87% -8.82% 1.41% - Horiz. % 93.24% 101.13% 101.83% 93.27% 92.47% 101.41% 100.00%
EPS 5.86 10.03 8.36 4.93 3.93 6.81 7.01 -11.25% QoQ % -41.58% 19.98% 69.57% 25.45% -42.29% -2.85% - Horiz. % 83.59% 143.08% 119.26% 70.33% 56.06% 97.15% 100.00%
DPS 0.10 0.00 0.00 0.00 0.09 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 4.93% QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% - Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.79 52.92 53.29 48.81 48.39 53.07 52.33 -4.56% QoQ % -7.80% -0.69% 9.18% 0.87% -8.82% 1.41% - Horiz. % 93.24% 101.13% 101.83% 93.27% 92.47% 101.41% 100.00%
EPS 5.86 10.03 8.36 4.93 3.93 6.81 7.01 -11.25% QoQ % -41.58% 19.98% 69.57% 25.45% -42.29% -2.85% - Horiz. % 83.59% 143.08% 119.26% 70.33% 56.06% 97.15% 100.00%
DPS 0.10 0.00 0.00 0.00 0.09 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 4.93% QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% - Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.0000 2.5700 2.4000 2.3900 2.5900 2.1700 2.0000 -
P/RPS 6.15 4.86 4.50 4.90 5.35 4.09 3.82 37.32% QoQ % 26.54% 8.00% -8.16% -8.41% 30.81% 7.07% - Horiz. % 160.99% 127.23% 117.80% 128.27% 140.05% 107.07% 100.00%
P/EPS 51.23 25.63 28.71 48.43 65.95 31.85 28.51 47.75% QoQ % 99.88% -10.73% -40.72% -26.57% 107.06% 11.72% - Horiz. % 179.69% 89.90% 100.70% 169.87% 231.32% 111.72% 100.00%
EY 1.95 3.90 3.48 2.06 1.52 3.14 3.51 -32.40% QoQ % -50.00% 12.07% 68.93% 35.53% -51.59% -10.54% - Horiz. % 55.56% 111.11% 99.15% 58.69% 43.30% 89.46% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.87 0.75 0.73 0.74 0.82 0.68 0.63 23.98% QoQ % 16.00% 2.74% -1.35% -9.76% 20.59% 7.94% - Horiz. % 138.10% 119.05% 115.87% 117.46% 130.16% 107.94% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 2.9000 3.0000 2.4700 2.5000 2.6800 2.4800 2.0400 -
P/RPS 5.94 5.67 4.63 5.12 5.54 4.67 3.90 32.34% QoQ % 4.76% 22.46% -9.57% -7.58% 18.63% 19.74% - Horiz. % 152.31% 145.38% 118.72% 131.28% 142.05% 119.74% 100.00%
P/EPS 49.52 29.92 29.54 50.66 68.24 36.40 29.08 42.56% QoQ % 65.51% 1.29% -41.69% -25.76% 87.47% 25.17% - Horiz. % 170.29% 102.89% 101.58% 174.21% 234.66% 125.17% 100.00%
EY 2.02 3.34 3.38 1.97 1.47 2.75 3.44 -29.85% QoQ % -39.52% -1.18% 71.57% 34.01% -46.55% -20.06% - Horiz. % 58.72% 97.09% 98.26% 57.27% 42.73% 79.94% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.84 0.88 0.75 0.78 0.85 0.78 0.64 19.86% QoQ % -4.55% 17.33% -3.85% -8.24% 8.97% 21.87% - Horiz. % 131.25% 137.50% 117.19% 121.88% 132.81% 121.88% 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.
Comment
Copy of UMSH Result-1Q(2014).xls 
