Highlights

[UMS] QoQ Quarter Result on 2015-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     317.26%    YoY -     -48.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 21,647 18,055 19,487 20,040 17,379 19,851 21,533 0.35%
  QoQ % 19.89% -7.35% -2.76% 15.31% -12.45% -7.81% -
  Horiz. % 100.53% 83.85% 90.50% 93.07% 80.71% 92.19% 100.00%
PBT 2,235 2,717 12,012 2,403 955 2,496 5,052 -41.85%
  QoQ % -17.74% -77.38% 399.88% 151.62% -61.74% -50.59% -
  Horiz. % 44.24% 53.78% 237.77% 47.57% 18.90% 49.41% 100.00%
Tax -931 145 -1,038 -628 -523 -126 -952 -1.47%
  QoQ % -742.07% 113.97% -65.29% -20.08% -315.08% 86.76% -
  Horiz. % 97.79% -15.23% 109.03% 65.97% 54.94% 13.24% 100.00%
NP 1,304 2,862 10,974 1,775 432 2,370 4,100 -53.31%
  QoQ % -54.44% -73.92% 518.25% 310.88% -81.77% -42.20% -
  Horiz. % 31.80% 69.80% 267.66% 43.29% 10.54% 57.80% 100.00%
NP to SH 1,308 2,850 10,962 1,765 423 2,383 4,080 -53.06%
  QoQ % -54.11% -74.00% 521.08% 317.26% -82.25% -41.59% -
  Horiz. % 32.06% 69.85% 268.68% 43.26% 10.37% 58.41% 100.00%
Tax Rate 41.66 % -5.34 % 8.64 % 26.13 % 54.76 % 5.05 % 18.84 % 69.48%
  QoQ % 880.15% -161.81% -66.93% -52.28% 984.36% -73.20% -
  Horiz. % 221.13% -28.34% 45.86% 138.69% 290.66% 26.80% 100.00%
Total Cost 20,343 15,193 8,513 18,265 16,947 17,481 17,433 10.81%
  QoQ % 33.90% 78.47% -53.39% 7.78% -3.05% 0.28% -
  Horiz. % 116.69% 87.15% 48.83% 104.77% 97.21% 100.28% 100.00%
Net Worth 155,028 154,215 150,146 142,008 141,194 139,973 138,752 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 40 - - - 40 - -
  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% -
Div Payout % - % 1.43 % - % - % - % 1.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.63% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 155,028 154,215 150,146 142,008 141,194 139,973 138,752 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.02 % 15.85 % 56.31 % 8.86 % 2.49 % 11.94 % 19.04 % -53.49%
  QoQ % -62.02% -71.85% 535.55% 255.82% -79.15% -37.29% -
  Horiz. % 31.62% 83.25% 295.75% 46.53% 13.08% 62.71% 100.00%
ROE 0.84 % 1.85 % 7.30 % 1.24 % 0.30 % 1.70 % 2.94 % -56.52%
  QoQ % -54.59% -74.66% 488.71% 313.33% -82.35% -42.18% -
  Horiz. % 28.57% 62.93% 248.30% 42.18% 10.20% 57.82% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.20 44.37 47.89 49.25 42.71 48.79 52.92 0.35%
  QoQ % 19.90% -7.35% -2.76% 15.31% -12.46% -7.80% -
  Horiz. % 100.53% 83.84% 90.50% 93.07% 80.71% 92.20% 100.00%
EPS 3.21 7.00 26.94 4.34 1.04 5.86 10.03 -53.11%
  QoQ % -54.14% -74.02% 520.74% 317.31% -82.25% -41.58% -
  Horiz. % 32.00% 69.79% 268.59% 43.27% 10.37% 58.42% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 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% -
NAPS 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.20 44.37 47.89 49.25 42.71 48.79 52.92 0.35%
  QoQ % 19.90% -7.35% -2.76% 15.31% -12.46% -7.80% -
  Horiz. % 100.53% 83.84% 90.50% 93.07% 80.71% 92.20% 100.00%
EPS 3.21 7.00 26.94 4.34 1.04 5.86 10.03 -53.11%
  QoQ % -54.14% -74.02% 520.74% 317.31% -82.25% -41.58% -
  Horiz. % 32.00% 69.79% 268.59% 43.27% 10.37% 58.42% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 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% -
NAPS 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.7400 2.6000 2.5800 2.8400 3.0000 3.0000 2.5700 -
P/RPS 5.15 5.86 5.39 5.77 7.02 6.15 4.86 3.93%
  QoQ % -12.12% 8.72% -6.59% -17.81% 14.15% 26.54% -
  Horiz. % 105.97% 120.58% 110.91% 118.72% 144.44% 126.54% 100.00%
P/EPS 85.24 37.12 9.58 65.47 288.58 51.23 25.63 122.32%
  QoQ % 129.63% 287.47% -85.37% -77.31% 463.30% 99.88% -
  Horiz. % 332.58% 144.83% 37.38% 255.44% 1,125.95% 199.88% 100.00%
EY 1.17 2.69 10.44 1.53 0.35 1.95 3.90 -55.09%
  QoQ % -56.51% -74.23% 582.35% 337.14% -82.05% -50.00% -
  Horiz. % 30.00% 68.97% 267.69% 39.23% 8.97% 50.00% 100.00%
DY 0.00 0.04 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% 133.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.72 0.69 0.70 0.81 0.86 0.87 0.75 -2.68%
  QoQ % 4.35% -1.43% -13.58% -5.81% -1.15% 16.00% -
  Horiz. % 96.00% 92.00% 93.33% 108.00% 114.67% 116.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 25/08/14 -
Price 2.8000 2.7300 2.7000 2.5300 2.8900 2.9000 3.0000 -
P/RPS 5.26 6.15 5.64 5.14 6.77 5.94 5.67 -4.87%
  QoQ % -14.47% 9.04% 9.73% -24.08% 13.97% 4.76% -
  Horiz. % 92.77% 108.47% 99.47% 90.65% 119.40% 104.76% 100.00%
P/EPS 87.10 38.98 10.02 58.33 278.00 49.52 29.92 103.48%
  QoQ % 123.45% 289.02% -82.82% -79.02% 461.39% 65.51% -
  Horiz. % 291.11% 130.28% 33.49% 194.95% 929.14% 165.51% 100.00%
EY 1.15 2.57 9.98 1.71 0.36 2.02 3.34 -50.78%
  QoQ % -55.25% -74.25% 483.63% 375.00% -82.18% -39.52% -
  Horiz. % 34.43% 76.95% 298.80% 51.20% 10.78% 60.48% 100.00%
DY 0.00 0.04 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% 133.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.72 0.73 0.72 0.83 0.84 0.88 -11.68%
  QoQ % 1.39% -1.37% 1.39% -13.25% -1.19% -4.55% -
  Horiz. % 82.95% 81.82% 82.95% 81.82% 94.32% 95.45% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers