Highlights

[UMS] QoQ Quarter Result on 2013-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -8.23%    YoY -     54.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,860 19,688 21,593 21,295 22,962 19,949 21,316 -4.59%
  QoQ % 0.87% -8.82% 1.40% -7.26% 15.10% -6.41% -
  Horiz. % 93.17% 92.36% 101.30% 99.90% 107.72% 93.59% 100.00%
PBT 2,827 2,927 3,747 3,797 4,330 6,954 3,334 -10.39%
  QoQ % -3.42% -21.88% -1.32% -12.31% -37.73% 108.58% -
  Horiz. % 84.79% 87.79% 112.39% 113.89% 129.87% 208.58% 100.00%
Tax -794 -1,324 -949 -928 -1,207 -993 -788 0.51%
  QoQ % 40.03% -39.52% -2.26% 23.12% -21.55% -26.02% -
  Horiz. % 100.76% 168.02% 120.43% 117.77% 153.17% 126.02% 100.00%
NP 2,033 1,603 2,798 2,869 3,123 5,961 2,546 -13.89%
  QoQ % 26.82% -42.71% -2.47% -8.13% -47.61% 134.13% -
  Horiz. % 79.85% 62.96% 109.90% 112.69% 122.66% 234.13% 100.00%
NP to SH 2,008 1,598 2,772 2,854 3,110 5,953 2,537 -14.40%
  QoQ % 25.66% -42.35% -2.87% -8.23% -47.76% 134.65% -
  Horiz. % 79.15% 62.99% 109.26% 112.50% 122.59% 234.65% 100.00%
Tax Rate 28.09 % 45.23 % 25.33 % 24.44 % 27.88 % 14.28 % 23.64 % 12.15%
  QoQ % -37.90% 78.56% 3.64% -12.34% 95.24% -39.59% -
  Horiz. % 118.82% 191.33% 107.15% 103.38% 117.94% 60.41% 100.00%
Total Cost 17,827 18,085 18,795 18,426 19,839 13,988 18,770 -3.37%
  QoQ % -1.43% -3.78% 2.00% -7.12% 41.83% -25.48% -
  Horiz. % 94.98% 96.35% 100.13% 98.17% 105.70% 74.52% 100.00%
Net Worth 131,021 128,173 129,801 130,208 127,359 124,511 118,001 7.21%
  QoQ % 2.22% -1.25% -0.31% 2.24% 2.29% 5.52% -
  Horiz. % 111.03% 108.62% 110.00% 110.34% 107.93% 105.52% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 36 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 2.29 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 131,021 128,173 129,801 130,208 127,359 124,511 118,001 7.21%
  QoQ % 2.22% -1.25% -0.31% 2.24% 2.29% 5.52% -
  Horiz. % 111.03% 108.62% 110.00% 110.34% 107.93% 105.52% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.24 % 8.14 % 12.96 % 13.47 % 13.60 % 29.88 % 11.94 % -9.71%
  QoQ % 25.80% -37.19% -3.79% -0.96% -54.48% 150.25% -
  Horiz. % 85.76% 68.17% 108.54% 112.81% 113.90% 250.25% 100.00%
ROE 1.53 % 1.25 % 2.14 % 2.19 % 2.44 % 4.78 % 2.15 % -20.24%
  QoQ % 22.40% -41.59% -2.28% -10.25% -48.95% 122.33% -
  Horiz. % 71.16% 58.14% 99.53% 101.86% 113.49% 222.33% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.81 48.39 53.07 52.33 56.43 49.03 52.39 -4.60%
  QoQ % 0.87% -8.82% 1.41% -7.27% 15.09% -6.41% -
  Horiz. % 93.17% 92.36% 101.30% 99.89% 107.71% 93.59% 100.00%
EPS 4.93 3.93 6.81 7.01 7.64 14.63 6.00 -12.24%
  QoQ % 25.45% -42.29% -2.85% -8.25% -47.78% 143.83% -
  Horiz. % 82.17% 65.50% 113.50% 116.83% 127.33% 243.83% 100.00%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 2.9000 7.21%
  QoQ % 2.22% -1.25% -0.31% 2.24% 2.29% 5.52% -
  Horiz. % 111.03% 108.62% 110.00% 110.34% 107.93% 105.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.81 48.39 53.07 52.33 56.43 49.03 52.39 -4.60%
  QoQ % 0.87% -8.82% 1.41% -7.27% 15.09% -6.41% -
  Horiz. % 93.17% 92.36% 101.30% 99.89% 107.71% 93.59% 100.00%
EPS 4.93 3.93 6.81 7.01 7.64 14.63 6.00 -12.24%
  QoQ % 25.45% -42.29% -2.85% -8.25% -47.78% 143.83% -
  Horiz. % 82.17% 65.50% 113.50% 116.83% 127.33% 243.83% 100.00%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 2.9000 7.21%
  QoQ % 2.22% -1.25% -0.31% 2.24% 2.29% 5.52% -
  Horiz. % 111.03% 108.62% 110.00% 110.34% 107.93% 105.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.3900 2.5900 2.1700 2.0000 1.9600 1.8600 1.8800 -
P/RPS 4.90 5.35 4.09 3.82 3.47 3.79 3.59 22.98%
  QoQ % -8.41% 30.81% 7.07% 10.09% -8.44% 5.57% -
  Horiz. % 136.49% 149.03% 113.93% 106.41% 96.66% 105.57% 100.00%
P/EPS 48.43 65.95 31.85 28.51 25.64 12.71 30.15 37.04%
  QoQ % -26.57% 107.06% 11.72% 11.19% 101.73% -57.84% -
  Horiz. % 160.63% 218.74% 105.64% 94.56% 85.04% 42.16% 100.00%
EY 2.06 1.52 3.14 3.51 3.90 7.87 3.32 -27.19%
  QoQ % 35.53% -51.59% -10.54% -10.00% -50.44% 137.05% -
  Horiz. % 62.05% 45.78% 94.58% 105.72% 117.47% 237.05% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.74 0.82 0.68 0.63 0.63 0.61 0.65 9.00%
  QoQ % -9.76% 20.59% 7.94% 0.00% 3.28% -6.15% -
  Horiz. % 113.85% 126.15% 104.62% 96.92% 96.92% 93.85% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 -
Price 2.5000 2.6800 2.4800 2.0400 1.8500 1.9000 2.0300 -
P/RPS 5.12 5.54 4.67 3.90 3.28 3.88 3.88 20.25%
  QoQ % -7.58% 18.63% 19.74% 18.90% -15.46% 0.00% -
  Horiz. % 131.96% 142.78% 120.36% 100.52% 84.54% 100.00% 100.00%
P/EPS 50.66 68.24 36.40 29.08 24.20 12.99 32.56 34.16%
  QoQ % -25.76% 87.47% 25.17% 20.17% 86.30% -60.10% -
  Horiz. % 155.59% 209.58% 111.79% 89.31% 74.32% 39.90% 100.00%
EY 1.97 1.47 2.75 3.44 4.13 7.70 3.07 -25.54%
  QoQ % 34.01% -46.55% -20.06% -16.71% -46.36% 150.81% -
  Horiz. % 64.17% 47.88% 89.58% 112.05% 134.53% 250.81% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.78 0.85 0.78 0.64 0.59 0.62 0.70 7.46%
  QoQ % -8.24% 8.97% 21.87% 8.47% -4.84% -11.43% -
  Horiz. % 111.43% 121.43% 111.43% 91.43% 84.29% 88.57% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
7. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS