Highlights

[UMS] QoQ Quarter Result on 2014-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -82.25%    YoY -     -78.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 18,055 19,487 20,040 17,379 19,851 21,533 21,684 -11.48%
  QoQ % -7.35% -2.76% 15.31% -12.45% -7.81% -0.70% -
  Horiz. % 83.26% 89.87% 92.42% 80.15% 91.55% 99.30% 100.00%
PBT 2,717 12,012 2,403 955 2,496 5,052 4,524 -28.79%
  QoQ % -77.38% 399.88% 151.62% -61.74% -50.59% 11.67% -
  Horiz. % 60.06% 265.52% 53.12% 21.11% 55.17% 111.67% 100.00%
Tax 145 -1,038 -628 -523 -126 -952 -1,082 -
  QoQ % 113.97% -65.29% -20.08% -315.08% 86.76% 12.01% -
  Horiz. % -13.40% 95.93% 58.04% 48.34% 11.65% 87.99% 100.00%
NP 2,862 10,974 1,775 432 2,370 4,100 3,442 -11.57%
  QoQ % -73.92% 518.25% 310.88% -81.77% -42.20% 19.12% -
  Horiz. % 83.15% 318.83% 51.57% 12.55% 68.86% 119.12% 100.00%
NP to SH 2,850 10,962 1,765 423 2,383 4,080 3,402 -11.12%
  QoQ % -74.00% 521.08% 317.26% -82.25% -41.59% 19.93% -
  Horiz. % 83.77% 322.22% 51.88% 12.43% 70.05% 119.93% 100.00%
Tax Rate -5.34 % 8.64 % 26.13 % 54.76 % 5.05 % 18.84 % 23.92 % -
  QoQ % -161.81% -66.93% -52.28% 984.36% -73.20% -21.24% -
  Horiz. % -22.32% 36.12% 109.24% 228.93% 21.11% 78.76% 100.00%
Total Cost 15,193 8,513 18,265 16,947 17,481 17,433 18,242 -11.47%
  QoQ % 78.47% -53.39% 7.78% -3.05% 0.28% -4.43% -
  Horiz. % 83.29% 46.67% 100.13% 92.90% 95.83% 95.57% 100.00%
Net Worth 154,215 150,146 142,008 141,194 139,973 138,752 134,683 9.44%
  QoQ % 2.71% 5.73% 0.58% 0.87% 0.88% 3.02% -
  Horiz. % 114.50% 111.48% 105.44% 104.83% 103.93% 103.02% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 40 - - - 40 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 1.43 % - % - % - % 1.71 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.63% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 154,215 150,146 142,008 141,194 139,973 138,752 134,683 9.44%
  QoQ % 2.71% 5.73% 0.58% 0.87% 0.88% 3.02% -
  Horiz. % 114.50% 111.48% 105.44% 104.83% 103.93% 103.02% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.85 % 56.31 % 8.86 % 2.49 % 11.94 % 19.04 % 15.87 % -0.08%
  QoQ % -71.85% 535.55% 255.82% -79.15% -37.29% 19.97% -
  Horiz. % 99.87% 354.82% 55.83% 15.69% 75.24% 119.97% 100.00%
ROE 1.85 % 7.30 % 1.24 % 0.30 % 1.70 % 2.94 % 2.53 % -18.82%
  QoQ % -74.66% 488.71% 313.33% -82.35% -42.18% 16.21% -
  Horiz. % 73.12% 288.54% 49.01% 11.86% 67.19% 116.21% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.37 47.89 49.25 42.71 48.79 52.92 53.29 -11.49%
  QoQ % -7.35% -2.76% 15.31% -12.46% -7.80% -0.69% -
  Horiz. % 83.26% 89.87% 92.42% 80.15% 91.56% 99.31% 100.00%
EPS 7.00 26.94 4.34 1.04 5.86 10.03 8.36 -11.15%
  QoQ % -74.02% 520.74% 317.31% -82.25% -41.58% 19.98% -
  Horiz. % 83.73% 322.25% 51.91% 12.44% 70.10% 119.98% 100.00%
DPS 0.10 0.00 0.00 0.00 0.10 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% - -
NAPS 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 3.3100 9.44%
  QoQ % 2.71% 5.73% 0.58% 0.87% 0.88% 3.02% -
  Horiz. % 114.50% 111.48% 105.44% 104.83% 103.93% 103.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.37 47.89 49.25 42.71 48.79 52.92 53.29 -11.49%
  QoQ % -7.35% -2.76% 15.31% -12.46% -7.80% -0.69% -
  Horiz. % 83.26% 89.87% 92.42% 80.15% 91.56% 99.31% 100.00%
EPS 7.00 26.94 4.34 1.04 5.86 10.03 8.36 -11.15%
  QoQ % -74.02% 520.74% 317.31% -82.25% -41.58% 19.98% -
  Horiz. % 83.73% 322.25% 51.91% 12.44% 70.10% 119.98% 100.00%
DPS 0.10 0.00 0.00 0.00 0.10 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% - -
NAPS 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 3.3100 9.44%
  QoQ % 2.71% 5.73% 0.58% 0.87% 0.88% 3.02% -
  Horiz. % 114.50% 111.48% 105.44% 104.83% 103.93% 103.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.6000 2.5800 2.8400 3.0000 3.0000 2.5700 2.4000 -
P/RPS 5.86 5.39 5.77 7.02 6.15 4.86 4.50 19.23%
  QoQ % 8.72% -6.59% -17.81% 14.15% 26.54% 8.00% -
  Horiz. % 130.22% 119.78% 128.22% 156.00% 136.67% 108.00% 100.00%
P/EPS 37.12 9.58 65.47 288.58 51.23 25.63 28.71 18.66%
  QoQ % 287.47% -85.37% -77.31% 463.30% 99.88% -10.73% -
  Horiz. % 129.29% 33.37% 228.04% 1,005.15% 178.44% 89.27% 100.00%
EY 2.69 10.44 1.53 0.35 1.95 3.90 3.48 -15.76%
  QoQ % -74.23% 582.35% 337.14% -82.05% -50.00% 12.07% -
  Horiz. % 77.30% 300.00% 43.97% 10.06% 56.03% 112.07% 100.00%
DY 0.04 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. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.69 0.70 0.81 0.86 0.87 0.75 0.73 -3.68%
  QoQ % -1.43% -13.58% -5.81% -1.15% 16.00% 2.74% -
  Horiz. % 94.52% 95.89% 110.96% 117.81% 119.18% 102.74% 100.00%
Price Multiplier on Announcement Date
30/09/15 28/02/13 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 25/08/14 26/05/14 -
Price 2.7300 2.7000 2.5300 2.8900 2.9000 3.0000 2.4700 -
P/RPS 6.15 5.64 5.14 6.77 5.94 5.67 4.63 20.82%
  QoQ % 9.04% 9.73% -24.08% 13.97% 4.76% 22.46% -
  Horiz. % 132.83% 121.81% 111.02% 146.22% 128.29% 122.46% 100.00%
P/EPS 38.98 10.02 58.33 278.00 49.52 29.92 29.54 20.29%
  QoQ % 289.02% -82.82% -79.02% 461.39% 65.51% 1.29% -
  Horiz. % 131.96% 33.92% 197.46% 941.10% 167.64% 101.29% 100.00%
EY 2.57 9.98 1.71 0.36 2.02 3.34 3.38 -16.68%
  QoQ % -74.25% 483.63% 375.00% -82.18% -39.52% -1.18% -
  Horiz. % 76.04% 295.27% 50.59% 10.65% 59.76% 98.82% 100.00%
DY 0.04 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. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.72 0.73 0.72 0.83 0.84 0.88 0.75 -2.68%
  QoQ % -1.37% 1.39% -13.25% -1.19% -4.55% 17.33% -
  Horiz. % 96.00% 97.33% 96.00% 110.67% 112.00% 117.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
7. M+ Online Technical Focus - 3 April 2020 M+ Online Research Articles
8. PublicInvest Research Headlines - 3 Apr 2020 PublicInvest Research
Partners & Brokers