Highlights

[UMS] QoQ Quarter Result on 2014-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     69.42%    YoY -     19.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 17,379 19,851 21,533 21,684 19,860 19,688 21,593 -13.44%
  QoQ % -12.45% -7.81% -0.70% 9.18% 0.87% -8.82% -
  Horiz. % 80.48% 91.93% 99.72% 100.42% 91.97% 91.18% 100.00%
PBT 955 2,496 5,052 4,524 2,827 2,927 3,747 -59.70%
  QoQ % -61.74% -50.59% 11.67% 60.03% -3.42% -21.88% -
  Horiz. % 25.49% 66.61% 134.83% 120.74% 75.45% 78.12% 100.00%
Tax -523 -126 -952 -1,082 -794 -1,324 -949 -32.71%
  QoQ % -315.08% 86.76% 12.01% -36.27% 40.03% -39.52% -
  Horiz. % 55.11% 13.28% 100.32% 114.01% 83.67% 139.52% 100.00%
NP 432 2,370 4,100 3,442 2,033 1,603 2,798 -71.12%
  QoQ % -81.77% -42.20% 19.12% 69.31% 26.82% -42.71% -
  Horiz. % 15.44% 84.70% 146.53% 123.02% 72.66% 57.29% 100.00%
NP to SH 423 2,383 4,080 3,402 2,008 1,598 2,772 -71.35%
  QoQ % -82.25% -41.59% 19.93% 69.42% 25.66% -42.35% -
  Horiz. % 15.26% 85.97% 147.19% 122.73% 72.44% 57.65% 100.00%
Tax Rate 54.76 % 5.05 % 18.84 % 23.92 % 28.09 % 45.23 % 25.33 % 66.96%
  QoQ % 984.36% -73.20% -21.24% -14.85% -37.90% 78.56% -
  Horiz. % 216.19% 19.94% 74.38% 94.43% 110.90% 178.56% 100.00%
Total Cost 16,947 17,481 17,433 18,242 17,827 18,085 18,795 -6.65%
  QoQ % -3.05% 0.28% -4.43% 2.33% -1.43% -3.78% -
  Horiz. % 90.17% 93.01% 92.75% 97.06% 94.85% 96.22% 100.00%
Net Worth 141,194 139,973 138,752 134,683 131,021 128,173 129,801 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 40 - - - 36 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 74.67% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 141,194 139,973 138,752 134,683 131,021 128,173 129,801 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.49 % 11.94 % 19.04 % 15.87 % 10.24 % 8.14 % 12.96 % -66.60%
  QoQ % -79.15% -37.29% 19.97% 54.98% 25.80% -37.19% -
  Horiz. % 19.21% 92.13% 146.91% 122.45% 79.01% 62.81% 100.00%
ROE 0.30 % 1.70 % 2.94 % 2.53 % 1.53 % 1.25 % 2.14 % -72.92%
  QoQ % -82.35% -42.18% 16.21% 65.36% 22.40% -41.59% -
  Horiz. % 14.02% 79.44% 137.38% 118.22% 71.50% 58.41% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.71 48.79 52.92 53.29 48.81 48.39 53.07 -13.45%
  QoQ % -12.46% -7.80% -0.69% 9.18% 0.87% -8.82% -
  Horiz. % 80.48% 91.94% 99.72% 100.41% 91.97% 91.18% 100.00%
EPS 1.04 5.86 10.03 8.36 4.93 3.93 6.81 -71.33%
  QoQ % -82.25% -41.58% 19.98% 69.57% 25.45% -42.29% -
  Horiz. % 15.27% 86.05% 147.28% 122.76% 72.39% 57.71% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.71 48.79 52.92 53.29 48.81 48.39 53.07 -13.45%
  QoQ % -12.46% -7.80% -0.69% 9.18% 0.87% -8.82% -
  Horiz. % 80.48% 91.94% 99.72% 100.41% 91.97% 91.18% 100.00%
EPS 1.04 5.86 10.03 8.36 4.93 3.93 6.81 -71.33%
  QoQ % -82.25% -41.58% 19.98% 69.57% 25.45% -42.29% -
  Horiz. % 15.27% 86.05% 147.28% 122.76% 72.39% 57.71% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.0000 3.0000 2.5700 2.4000 2.3900 2.5900 2.1700 -
P/RPS 7.02 6.15 4.86 4.50 4.90 5.35 4.09 43.21%
  QoQ % 14.15% 26.54% 8.00% -8.16% -8.41% 30.81% -
  Horiz. % 171.64% 150.37% 118.83% 110.02% 119.80% 130.81% 100.00%
P/EPS 288.58 51.23 25.63 28.71 48.43 65.95 31.85 332.87%
  QoQ % 463.30% 99.88% -10.73% -40.72% -26.57% 107.06% -
  Horiz. % 906.06% 160.85% 80.47% 90.14% 152.06% 207.06% 100.00%
EY 0.35 1.95 3.90 3.48 2.06 1.52 3.14 -76.75%
  QoQ % -82.05% -50.00% 12.07% 68.93% 35.53% -51.59% -
  Horiz. % 11.15% 62.10% 124.20% 110.83% 65.61% 48.41% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.86 0.87 0.75 0.73 0.74 0.82 0.68 16.90%
  QoQ % -1.15% 16.00% 2.74% -1.35% -9.76% 20.59% -
  Horiz. % 126.47% 127.94% 110.29% 107.35% 108.82% 120.59% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 -
Price 2.8900 2.9000 3.0000 2.4700 2.5000 2.6800 2.4800 -
P/RPS 6.77 5.94 5.67 4.63 5.12 5.54 4.67 28.00%
  QoQ % 13.97% 4.76% 22.46% -9.57% -7.58% 18.63% -
  Horiz. % 144.97% 127.19% 121.41% 99.14% 109.64% 118.63% 100.00%
P/EPS 278.00 49.52 29.92 29.54 50.66 68.24 36.40 286.39%
  QoQ % 461.39% 65.51% 1.29% -41.69% -25.76% 87.47% -
  Horiz. % 763.74% 136.04% 82.20% 81.15% 139.18% 187.47% 100.00%
EY 0.36 2.02 3.34 3.38 1.97 1.47 2.75 -74.12%
  QoQ % -82.18% -39.52% -1.18% 71.57% 34.01% -46.55% -
  Horiz. % 13.09% 73.45% 121.45% 122.91% 71.64% 53.45% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.83 0.84 0.88 0.75 0.78 0.85 0.78 4.22%
  QoQ % -1.19% -4.55% 17.33% -3.85% -8.24% 8.97% -
  Horiz. % 106.41% 107.69% 112.82% 96.15% 100.00% 108.97% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers