Highlights

[UMS] QoQ TTM Result on 2013-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -10.66%    YoY -     -31.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 82,928 82,765 82,825 82,436 85,538 85,799 85,522 -2.03%
  QoQ % 0.20% -0.07% 0.47% -3.63% -0.30% 0.32% -
  Horiz. % 96.97% 96.78% 96.85% 96.39% 100.02% 100.32% 100.00%
PBT 14,899 15,330 14,025 13,298 14,801 18,828 18,415 -13.16%
  QoQ % -2.81% 9.30% 5.47% -10.15% -21.39% 2.24% -
  Horiz. % 80.91% 83.25% 76.16% 72.21% 80.37% 102.24% 100.00%
Tax -2,954 -4,152 -4,149 -3,995 -4,408 -4,077 -3,916 -17.12%
  QoQ % 28.85% -0.07% -3.85% 9.37% -8.12% -4.11% -
  Horiz. % 75.43% 106.03% 105.95% 102.02% 112.56% 104.11% 100.00%
NP 11,945 11,178 9,876 9,303 10,393 14,751 14,499 -12.11%
  QoQ % 6.86% 13.18% 6.16% -10.49% -29.54% 1.74% -
  Horiz. % 82.38% 77.09% 68.12% 64.16% 71.68% 101.74% 100.00%
NP to SH 11,873 11,088 9,780 9,232 10,334 14,689 14,454 -12.28%
  QoQ % 7.08% 13.37% 5.94% -10.66% -29.65% 1.63% -
  Horiz. % 82.14% 76.71% 67.66% 63.87% 71.50% 101.63% 100.00%
Tax Rate 19.83 % 27.08 % 29.58 % 30.04 % 29.78 % 21.65 % 21.27 % -4.56%
  QoQ % -26.77% -8.45% -1.53% 0.87% 37.55% 1.79% -
  Horiz. % 93.23% 127.32% 139.07% 141.23% 140.01% 101.79% 100.00%
Total Cost 70,983 71,587 72,949 73,133 75,145 71,048 71,023 -0.04%
  QoQ % -0.84% -1.87% -0.25% -2.68% 5.77% 0.04% -
  Horiz. % 99.94% 100.79% 102.71% 102.97% 105.80% 100.04% 100.00%
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 40 36 36 36 36 0 0 -
  QoQ % 11.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 0.34 % 0.33 % 0.37 % 0.40 % 0.35 % - % - % -
  QoQ % 3.03% -10.81% -7.50% 14.29% 0.00% 0.00% -
  Horiz. % 97.14% 94.29% 105.71% 114.29% 100.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.40 % 13.51 % 11.92 % 11.29 % 12.15 % 17.19 % 16.95 % -10.29%
  QoQ % 6.59% 13.34% 5.58% -7.08% -29.32% 1.42% -
  Horiz. % 84.96% 79.71% 70.32% 66.61% 71.68% 101.42% 100.00%
ROE 8.48 % 7.99 % 7.26 % 7.05 % 8.06 % 11.32 % 11.10 % -16.42%
  QoQ % 6.13% 10.06% 2.98% -12.53% -28.80% 1.98% -
  Horiz. % 76.40% 71.98% 65.41% 63.51% 72.61% 101.98% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 203.80 203.40 203.55 202.60 210.22 210.86 210.18 -2.03%
  QoQ % 0.20% -0.07% 0.47% -3.62% -0.30% 0.32% -
  Horiz. % 96.96% 96.77% 96.85% 96.39% 100.02% 100.32% 100.00%
EPS 29.18 27.25 24.04 22.69 25.40 36.10 35.52 -12.27%
  QoQ % 7.08% 13.35% 5.95% -10.67% -29.64% 1.63% -
  Horiz. % 82.15% 76.72% 67.68% 63.88% 71.51% 101.63% 100.00%
DPS 0.10 0.09 0.09 0.09 0.09 0.00 0.00 -
  QoQ % 11.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 100.00% 100.00% 100.00% 100.00% - -
NAPS 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 203.80 203.40 203.55 202.60 210.22 210.86 210.18 -2.03%
  QoQ % 0.20% -0.07% 0.47% -3.62% -0.30% 0.32% -
  Horiz. % 96.96% 96.77% 96.85% 96.39% 100.02% 100.32% 100.00%
EPS 29.18 27.25 24.04 22.69 25.40 36.10 35.52 -12.27%
  QoQ % 7.08% 13.35% 5.95% -10.67% -29.64% 1.63% -
  Horiz. % 82.15% 76.72% 67.68% 63.88% 71.51% 101.63% 100.00%
DPS 0.10 0.09 0.09 0.09 0.09 0.00 0.00 -
  QoQ % 11.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 100.00% 100.00% 100.00% 100.00% - -
NAPS 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 3.2000 4.93%
  QoQ % 0.88% 3.02% 2.80% 2.22% -1.25% -0.31% -
  Horiz. % 107.50% 106.56% 103.44% 100.62% 98.44% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.0000 2.5700 2.4000 2.3900 2.5900 2.1700 2.0000 -
P/RPS 1.47 1.26 1.18 1.18 1.23 1.03 0.95 33.75%
  QoQ % 16.67% 6.78% 0.00% -4.07% 19.42% 8.42% -
  Horiz. % 154.74% 132.63% 124.21% 124.21% 129.47% 108.42% 100.00%
P/EPS 10.28 9.43 9.99 10.53 10.20 6.01 5.63 49.34%
  QoQ % 9.01% -5.61% -5.13% 3.24% 69.72% 6.75% -
  Horiz. % 182.59% 167.50% 177.44% 187.03% 181.17% 106.75% 100.00%
EY 9.73 10.60 10.01 9.49 9.81 16.64 17.76 -33.02%
  QoQ % -8.21% 5.89% 5.48% -3.26% -41.05% -6.31% -
  Horiz. % 54.79% 59.68% 56.36% 53.43% 55.24% 93.69% 100.00%
DY 0.03 0.04 0.04 0.04 0.03 0.00 0.00 -
  QoQ % -25.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 133.33% 133.33% 133.33% 100.00% - -
P/NAPS 0.87 0.75 0.73 0.74 0.82 0.68 0.63 23.98%
  QoQ % 16.00% 2.74% -1.35% -9.76% 20.59% 7.94% -
  Horiz. % 138.10% 119.05% 115.87% 117.46% 130.16% 107.94% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 2.9000 3.0000 2.4700 2.5000 2.6800 2.4800 2.0400 -
P/RPS 1.42 1.47 1.21 1.23 1.27 1.18 0.97 28.90%
  QoQ % -3.40% 21.49% -1.63% -3.15% 7.63% 21.65% -
  Horiz. % 146.39% 151.55% 124.74% 126.80% 130.93% 121.65% 100.00%
P/EPS 9.94 11.01 10.28 11.02 10.55 6.87 5.74 44.16%
  QoQ % -9.72% 7.10% -6.72% 4.45% 53.57% 19.69% -
  Horiz. % 173.17% 191.81% 179.09% 191.99% 183.80% 119.69% 100.00%
EY 10.06 9.08 9.73 9.08 9.48 14.56 17.41 -30.60%
  QoQ % 10.79% -6.68% 7.16% -4.22% -34.89% -16.37% -
  Horiz. % 57.78% 52.15% 55.89% 52.15% 54.45% 83.63% 100.00%
DY 0.03 0.03 0.04 0.04 0.03 0.00 0.00 -
  QoQ % 0.00% -25.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 133.33% 133.33% 100.00% - -
P/NAPS 0.84 0.88 0.75 0.78 0.85 0.78 0.64 19.86%
  QoQ % -4.55% 17.33% -3.85% -8.24% 8.97% 21.87% -
  Horiz. % 131.25% 137.50% 117.19% 121.88% 132.81% 121.88% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers