Highlights

[UMS] QoQ TTM Result on 2013-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     1.63%    YoY -     30.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 82,825 82,436 85,538 85,799 85,522 83,409 81,773 0.86%
  QoQ % 0.47% -3.63% -0.30% 0.32% 2.53% 2.00% -
  Horiz. % 101.29% 100.81% 104.60% 104.92% 104.58% 102.00% 100.00%
PBT 14,025 13,298 14,801 18,828 18,415 17,568 17,074 -12.30%
  QoQ % 5.47% -10.15% -21.39% 2.24% 4.82% 2.89% -
  Horiz. % 82.14% 77.88% 86.69% 110.27% 107.85% 102.89% 100.00%
Tax -4,149 -3,995 -4,408 -4,077 -3,916 -4,064 -3,871 4.74%
  QoQ % -3.85% 9.37% -8.12% -4.11% 3.64% -4.99% -
  Horiz. % 107.18% 103.20% 113.87% 105.32% 101.16% 104.99% 100.00%
NP 9,876 9,303 10,393 14,751 14,499 13,504 13,203 -17.61%
  QoQ % 6.16% -10.49% -29.54% 1.74% 7.37% 2.28% -
  Horiz. % 74.80% 70.46% 78.72% 111.72% 109.82% 102.28% 100.00%
NP to SH 9,780 9,232 10,334 14,689 14,454 13,447 13,152 -17.94%
  QoQ % 5.94% -10.66% -29.65% 1.63% 7.49% 2.24% -
  Horiz. % 74.36% 70.19% 78.57% 111.69% 109.90% 102.24% 100.00%
Tax Rate 29.58 % 30.04 % 29.78 % 21.65 % 21.27 % 23.13 % 22.67 % 19.43%
  QoQ % -1.53% 0.87% 37.55% 1.79% -8.04% 2.03% -
  Horiz. % 130.48% 132.51% 131.36% 95.50% 93.82% 102.03% 100.00%
Total Cost 72,949 73,133 75,145 71,048 71,023 69,905 68,570 4.22%
  QoQ % -0.25% -2.68% 5.77% 0.04% 1.60% 1.95% -
  Horiz. % 106.39% 106.65% 109.59% 103.61% 103.58% 101.95% 100.00%
Net Worth 134,683 131,021 128,173 129,801 130,208 127,359 124,511 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 36 36 36 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 0.37 % 0.40 % 0.35 % - % - % - % - % -
  QoQ % -7.50% 14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.71% 114.29% 100.00% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 134,683 131,021 128,173 129,801 130,208 127,359 124,511 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.92 % 11.29 % 12.15 % 17.19 % 16.95 % 16.19 % 16.15 % -18.34%
  QoQ % 5.58% -7.08% -29.32% 1.42% 4.69% 0.25% -
  Horiz. % 73.81% 69.91% 75.23% 106.44% 104.95% 100.25% 100.00%
ROE 7.26 % 7.05 % 8.06 % 11.32 % 11.10 % 10.56 % 10.56 % -22.12%
  QoQ % 2.98% -12.53% -28.80% 1.98% 5.11% 0.00% -
  Horiz. % 68.75% 66.76% 76.33% 107.20% 105.11% 100.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 203.55 202.60 210.22 210.86 210.18 204.99 200.97 0.85%
  QoQ % 0.47% -3.62% -0.30% 0.32% 2.53% 2.00% -
  Horiz. % 101.28% 100.81% 104.60% 104.92% 104.58% 102.00% 100.00%
EPS 24.04 22.69 25.40 36.10 35.52 33.05 32.32 -17.92%
  QoQ % 5.95% -10.67% -29.64% 1.63% 7.47% 2.26% -
  Horiz. % 74.38% 70.20% 78.59% 111.70% 109.90% 102.26% 100.00%
DPS 0.09 0.09 0.09 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 203.55 202.60 210.22 210.86 210.18 204.99 200.97 0.85%
  QoQ % 0.47% -3.62% -0.30% 0.32% 2.53% 2.00% -
  Horiz. % 101.28% 100.81% 104.60% 104.92% 104.58% 102.00% 100.00%
EPS 24.04 22.69 25.40 36.10 35.52 33.05 32.32 -17.92%
  QoQ % 5.95% -10.67% -29.64% 1.63% 7.47% 2.26% -
  Horiz. % 74.38% 70.20% 78.59% 111.70% 109.90% 102.26% 100.00%
DPS 0.09 0.09 0.09 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 3.0600 5.38%
  QoQ % 2.80% 2.22% -1.25% -0.31% 2.24% 2.29% -
  Horiz. % 108.17% 105.23% 102.94% 104.25% 104.58% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.4000 2.3900 2.5900 2.1700 2.0000 1.9600 1.8600 -
P/RPS 1.18 1.18 1.23 1.03 0.95 0.96 0.93 17.22%
  QoQ % 0.00% -4.07% 19.42% 8.42% -1.04% 3.23% -
  Horiz. % 126.88% 126.88% 132.26% 110.75% 102.15% 103.23% 100.00%
P/EPS 9.99 10.53 10.20 6.01 5.63 5.93 5.75 44.57%
  QoQ % -5.13% 3.24% 69.72% 6.75% -5.06% 3.13% -
  Horiz. % 173.74% 183.13% 177.39% 104.52% 97.91% 103.13% 100.00%
EY 10.01 9.49 9.81 16.64 17.76 16.86 17.38 -30.80%
  QoQ % 5.48% -3.26% -41.05% -6.31% 5.34% -2.99% -
  Horiz. % 57.59% 54.60% 56.44% 95.74% 102.19% 97.01% 100.00%
DY 0.04 0.04 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% - - - -
P/NAPS 0.73 0.74 0.82 0.68 0.63 0.63 0.61 12.73%
  QoQ % -1.35% -9.76% 20.59% 7.94% 0.00% 3.28% -
  Horiz. % 119.67% 121.31% 134.43% 111.48% 103.28% 103.28% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 2.4700 2.5000 2.6800 2.4800 2.0400 1.8500 1.9000 -
P/RPS 1.21 1.23 1.27 1.18 0.97 0.90 0.95 17.52%
  QoQ % -1.63% -3.15% 7.63% 21.65% 7.78% -5.26% -
  Horiz. % 127.37% 129.47% 133.68% 124.21% 102.11% 94.74% 100.00%
P/EPS 10.28 11.02 10.55 6.87 5.74 5.60 5.88 45.17%
  QoQ % -6.72% 4.45% 53.57% 19.69% 2.50% -4.76% -
  Horiz. % 174.83% 187.41% 179.42% 116.84% 97.62% 95.24% 100.00%
EY 9.73 9.08 9.48 14.56 17.41 17.86 17.01 -31.12%
  QoQ % 7.16% -4.22% -34.89% -16.37% -2.52% 5.00% -
  Horiz. % 57.20% 53.38% 55.73% 85.60% 102.35% 105.00% 100.00%
DY 0.04 0.04 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% - - - -
P/NAPS 0.75 0.78 0.85 0.78 0.64 0.59 0.62 13.54%
  QoQ % -3.85% -8.24% 8.97% 21.87% 8.47% -4.84% -
  Horiz. % 120.97% 125.81% 137.10% 125.81% 103.23% 95.16% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers