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 - 40,727
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 30/06/15 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers