Highlights

[UMS] QoQ TTM Result on 2013-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     -29.65%    YoY -     -21.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 82,765 82,825 82,436 85,538 85,799 85,522 83,409 -0.52%
  QoQ % -0.07% 0.47% -3.63% -0.30% 0.32% 2.53% -
  Horiz. % 99.23% 99.30% 98.83% 102.55% 102.87% 102.53% 100.00%
PBT 15,330 14,025 13,298 14,801 18,828 18,415 17,568 -8.71%
  QoQ % 9.30% 5.47% -10.15% -21.39% 2.24% 4.82% -
  Horiz. % 87.26% 79.83% 75.69% 84.25% 107.17% 104.82% 100.00%
Tax -4,152 -4,149 -3,995 -4,408 -4,077 -3,916 -4,064 1.44%
  QoQ % -0.07% -3.85% 9.37% -8.12% -4.11% 3.64% -
  Horiz. % 102.17% 102.09% 98.30% 108.46% 100.32% 96.36% 100.00%
NP 11,178 9,876 9,303 10,393 14,751 14,499 13,504 -11.87%
  QoQ % 13.18% 6.16% -10.49% -29.54% 1.74% 7.37% -
  Horiz. % 82.78% 73.13% 68.89% 76.96% 109.23% 107.37% 100.00%
NP to SH 11,088 9,780 9,232 10,334 14,689 14,454 13,447 -12.10%
  QoQ % 13.37% 5.94% -10.66% -29.65% 1.63% 7.49% -
  Horiz. % 82.46% 72.73% 68.65% 76.85% 109.24% 107.49% 100.00%
Tax Rate 27.08 % 29.58 % 30.04 % 29.78 % 21.65 % 21.27 % 23.13 % 11.12%
  QoQ % -8.45% -1.53% 0.87% 37.55% 1.79% -8.04% -
  Horiz. % 117.08% 127.89% 129.87% 128.75% 93.60% 91.96% 100.00%
Total Cost 71,587 72,949 73,133 75,145 71,048 71,023 69,905 1.60%
  QoQ % -1.87% -0.25% -2.68% 5.77% 0.04% 1.60% -
  Horiz. % 102.41% 104.35% 104.62% 107.50% 101.64% 101.60% 100.00%
Net Worth 138,752 134,683 131,021 128,173 129,801 130,208 127,359 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 36 36 36 36 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 0.33 % 0.37 % 0.40 % 0.35 % - % - % - % -
  QoQ % -10.81% -7.50% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 94.29% 105.71% 114.29% 100.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,752 134,683 131,021 128,173 129,801 130,208 127,359 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.51 % 11.92 % 11.29 % 12.15 % 17.19 % 16.95 % 16.19 % -11.39%
  QoQ % 13.34% 5.58% -7.08% -29.32% 1.42% 4.69% -
  Horiz. % 83.45% 73.63% 69.73% 75.05% 106.18% 104.69% 100.00%
ROE 7.99 % 7.26 % 7.05 % 8.06 % 11.32 % 11.10 % 10.56 % -17.01%
  QoQ % 10.06% 2.98% -12.53% -28.80% 1.98% 5.11% -
  Horiz. % 75.66% 68.75% 66.76% 76.33% 107.20% 105.11% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 203.40 203.55 202.60 210.22 210.86 210.18 204.99 -0.52%
  QoQ % -0.07% 0.47% -3.62% -0.30% 0.32% 2.53% -
  Horiz. % 99.22% 99.30% 98.83% 102.55% 102.86% 102.53% 100.00%
EPS 27.25 24.04 22.69 25.40 36.10 35.52 33.05 -12.10%
  QoQ % 13.35% 5.95% -10.67% -29.64% 1.63% 7.47% -
  Horiz. % 82.45% 72.74% 68.65% 76.85% 109.23% 107.47% 100.00%
DPS 0.09 0.09 0.09 0.09 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% 100.00% - - -
NAPS 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 203.40 203.55 202.60 210.22 210.86 210.18 204.99 -0.52%
  QoQ % -0.07% 0.47% -3.62% -0.30% 0.32% 2.53% -
  Horiz. % 99.22% 99.30% 98.83% 102.55% 102.86% 102.53% 100.00%
EPS 27.25 24.04 22.69 25.40 36.10 35.52 33.05 -12.10%
  QoQ % 13.35% 5.95% -10.67% -29.64% 1.63% 7.47% -
  Horiz. % 82.45% 72.74% 68.65% 76.85% 109.23% 107.47% 100.00%
DPS 0.09 0.09 0.09 0.09 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% 100.00% - - -
NAPS 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 3.1300 5.89%
  QoQ % 3.02% 2.80% 2.22% -1.25% -0.31% 2.24% -
  Horiz. % 108.95% 105.75% 102.88% 100.64% 101.92% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.5700 2.4000 2.3900 2.5900 2.1700 2.0000 1.9600 -
P/RPS 1.26 1.18 1.18 1.23 1.03 0.95 0.96 19.94%
  QoQ % 6.78% 0.00% -4.07% 19.42% 8.42% -1.04% -
  Horiz. % 131.25% 122.92% 122.92% 128.12% 107.29% 98.96% 100.00%
P/EPS 9.43 9.99 10.53 10.20 6.01 5.63 5.93 36.36%
  QoQ % -5.61% -5.13% 3.24% 69.72% 6.75% -5.06% -
  Horiz. % 159.02% 168.47% 177.57% 172.01% 101.35% 94.94% 100.00%
EY 10.60 10.01 9.49 9.81 16.64 17.76 16.86 -26.67%
  QoQ % 5.89% 5.48% -3.26% -41.05% -6.31% 5.34% -
  Horiz. % 62.87% 59.37% 56.29% 58.19% 98.70% 105.34% 100.00%
DY 0.04 0.04 0.04 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% - - -
P/NAPS 0.75 0.73 0.74 0.82 0.68 0.63 0.63 12.36%
  QoQ % 2.74% -1.35% -9.76% 20.59% 7.94% 0.00% -
  Horiz. % 119.05% 115.87% 117.46% 130.16% 107.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 -
Price 3.0000 2.4700 2.5000 2.6800 2.4800 2.0400 1.8500 -
P/RPS 1.47 1.21 1.23 1.27 1.18 0.97 0.90 38.82%
  QoQ % 21.49% -1.63% -3.15% 7.63% 21.65% 7.78% -
  Horiz. % 163.33% 134.44% 136.67% 141.11% 131.11% 107.78% 100.00%
P/EPS 11.01 10.28 11.02 10.55 6.87 5.74 5.60 57.13%
  QoQ % 7.10% -6.72% 4.45% 53.57% 19.69% 2.50% -
  Horiz. % 196.61% 183.57% 196.79% 188.39% 122.68% 102.50% 100.00%
EY 9.08 9.73 9.08 9.48 14.56 17.41 17.86 -36.38%
  QoQ % -6.68% 7.16% -4.22% -34.89% -16.37% -2.52% -
  Horiz. % 50.84% 54.48% 50.84% 53.08% 81.52% 97.48% 100.00%
DY 0.03 0.04 0.04 0.03 0.00 0.00 0.00 -
  QoQ % -25.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 133.33% 133.33% 100.00% - - -
P/NAPS 0.88 0.75 0.78 0.85 0.78 0.64 0.59 30.64%
  QoQ % 17.33% -3.85% -8.24% 8.97% 21.87% 8.47% -
  Horiz. % 149.15% 127.12% 132.20% 144.07% 132.20% 108.47% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS