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 - 40,727
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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers