Highlights

[UMS] QoQ TTM Result on 2014-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -13.35%    YoY -     11.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 74,961 76,757 78,803 80,447 82,928 82,765 82,825 -6.43%
  QoQ % -2.34% -2.60% -2.04% -2.99% 0.20% -0.07% -
  Horiz. % 90.51% 92.67% 95.14% 97.13% 100.12% 99.93% 100.00%
PBT 18,087 17,866 10,906 13,027 14,899 15,330 14,025 18.46%
  QoQ % 1.24% 63.82% -16.28% -12.56% -2.81% 9.30% -
  Horiz. % 128.96% 127.39% 77.76% 92.88% 106.23% 109.30% 100.00%
Tax -2,044 -2,315 -2,229 -2,683 -2,954 -4,152 -4,149 -37.60%
  QoQ % 11.71% -3.86% 16.92% 9.17% 28.85% -0.07% -
  Horiz. % 49.26% 55.80% 53.72% 64.67% 71.20% 100.07% 100.00%
NP 16,043 15,551 8,677 10,344 11,945 11,178 9,876 38.15%
  QoQ % 3.16% 79.22% -16.12% -13.40% 6.86% 13.18% -
  Horiz. % 162.44% 157.46% 87.86% 104.74% 120.95% 113.18% 100.00%
NP to SH 16,000 15,533 8,651 10,288 11,873 11,088 9,780 38.80%
  QoQ % 3.01% 79.55% -15.91% -13.35% 7.08% 13.37% -
  Horiz. % 163.60% 158.82% 88.46% 105.19% 121.40% 113.37% 100.00%
Tax Rate 11.30 % 12.96 % 20.44 % 20.60 % 19.83 % 27.08 % 29.58 % -47.32%
  QoQ % -12.81% -36.59% -0.78% 3.88% -26.77% -8.45% -
  Horiz. % 38.20% 43.81% 69.10% 69.64% 67.04% 91.55% 100.00%
Total Cost 58,918 61,206 70,126 70,103 70,983 71,587 72,949 -13.26%
  QoQ % -3.74% -12.72% 0.03% -1.24% -0.84% -1.87% -
  Horiz. % 80.77% 83.90% 96.13% 96.10% 97.30% 98.13% 100.00%
Net Worth 154,215 150,146 142,008 141,194 139,973 138,752 134,683 9.44%
  QoQ % 2.71% 5.73% 0.58% 0.87% 0.88% 3.02% -
  Horiz. % 114.50% 111.48% 105.44% 104.83% 103.93% 103.02% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 40 40 40 40 40 36 36 7.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
Div Payout % 0.25 % 0.26 % 0.47 % 0.40 % 0.34 % 0.33 % 0.37 % -22.98%
  QoQ % -3.85% -44.68% 17.50% 17.65% 3.03% -10.81% -
  Horiz. % 67.57% 70.27% 127.03% 108.11% 91.89% 89.19% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 154,215 150,146 142,008 141,194 139,973 138,752 134,683 9.44%
  QoQ % 2.71% 5.73% 0.58% 0.87% 0.88% 3.02% -
  Horiz. % 114.50% 111.48% 105.44% 104.83% 103.93% 103.02% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.40 % 20.26 % 11.01 % 12.86 % 14.40 % 13.51 % 11.92 % 47.66%
  QoQ % 5.63% 84.01% -14.39% -10.69% 6.59% 13.34% -
  Horiz. % 179.53% 169.97% 92.37% 107.89% 120.81% 113.34% 100.00%
ROE 10.38 % 10.35 % 6.09 % 7.29 % 8.48 % 7.99 % 7.26 % 26.89%
  QoQ % 0.29% 69.95% -16.46% -14.03% 6.13% 10.06% -
  Horiz. % 142.98% 142.56% 83.88% 100.41% 116.80% 110.06% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 184.22 188.64 193.67 197.71 203.80 203.40 203.55 -6.43%
  QoQ % -2.34% -2.60% -2.04% -2.99% 0.20% -0.07% -
  Horiz. % 90.50% 92.68% 95.15% 97.13% 100.12% 99.93% 100.00%
EPS 39.32 38.17 21.26 25.28 29.18 27.25 24.04 38.78%
  QoQ % 3.01% 79.54% -15.90% -13.37% 7.08% 13.35% -
  Horiz. % 163.56% 158.78% 88.44% 105.16% 121.38% 113.35% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.09 0.09 7.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
NAPS 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 3.3100 9.44%
  QoQ % 2.71% 5.73% 0.58% 0.87% 0.88% 3.02% -
  Horiz. % 114.50% 111.48% 105.44% 104.83% 103.93% 103.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 184.22 188.64 193.67 197.71 203.80 203.40 203.55 -6.43%
  QoQ % -2.34% -2.60% -2.04% -2.99% 0.20% -0.07% -
  Horiz. % 90.50% 92.68% 95.15% 97.13% 100.12% 99.93% 100.00%
EPS 39.32 38.17 21.26 25.28 29.18 27.25 24.04 38.78%
  QoQ % 3.01% 79.54% -15.90% -13.37% 7.08% 13.35% -
  Horiz. % 163.56% 158.78% 88.44% 105.16% 121.38% 113.35% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.09 0.09 7.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
NAPS 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 3.3100 9.44%
  QoQ % 2.71% 5.73% 0.58% 0.87% 0.88% 3.02% -
  Horiz. % 114.50% 111.48% 105.44% 104.83% 103.93% 103.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.6000 2.5800 2.8400 3.0000 3.0000 2.5700 2.4000 -
P/RPS 1.41 1.37 1.47 1.52 1.47 1.26 1.18 12.59%
  QoQ % 2.92% -6.80% -3.29% 3.40% 16.67% 6.78% -
  Horiz. % 119.49% 116.10% 124.58% 128.81% 124.58% 106.78% 100.00%
P/EPS 6.61 6.76 13.36 11.87 10.28 9.43 9.99 -24.05%
  QoQ % -2.22% -49.40% 12.55% 15.47% 9.01% -5.61% -
  Horiz. % 66.17% 67.67% 133.73% 118.82% 102.90% 94.39% 100.00%
EY 15.12 14.80 7.49 8.43 9.73 10.60 10.01 31.61%
  QoQ % 2.16% 97.60% -11.15% -13.36% -8.21% 5.89% -
  Horiz. % 151.05% 147.85% 74.83% 84.22% 97.20% 105.89% 100.00%
DY 0.04 0.04 0.04 0.03 0.03 0.04 0.04 -
  QoQ % 0.00% 0.00% 33.33% 0.00% -25.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 75.00% 75.00% 100.00% 100.00%
P/NAPS 0.69 0.70 0.81 0.86 0.87 0.75 0.73 -3.68%
  QoQ % -1.43% -13.58% -5.81% -1.15% 16.00% 2.74% -
  Horiz. % 94.52% 95.89% 110.96% 117.81% 119.18% 102.74% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 25/08/14 26/05/14 -
Price 2.7300 2.7000 2.5300 2.8900 2.9000 3.0000 2.4700 -
P/RPS 1.48 1.43 1.31 1.46 1.42 1.47 1.21 14.36%
  QoQ % 3.50% 9.16% -10.27% 2.82% -3.40% 21.49% -
  Horiz. % 122.31% 118.18% 108.26% 120.66% 117.36% 121.49% 100.00%
P/EPS 6.94 7.07 11.90 11.43 9.94 11.01 10.28 -23.03%
  QoQ % -1.84% -40.59% 4.11% 14.99% -9.72% 7.10% -
  Horiz. % 67.51% 68.77% 115.76% 111.19% 96.69% 107.10% 100.00%
EY 14.40 14.14 8.40 8.75 10.06 9.08 9.73 29.84%
  QoQ % 1.84% 68.33% -4.00% -13.02% 10.79% -6.68% -
  Horiz. % 148.00% 145.32% 86.33% 89.93% 103.39% 93.32% 100.00%
DY 0.04 0.04 0.04 0.03 0.03 0.03 0.04 -
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 100.00% 100.00% 100.00% 75.00% 75.00% 75.00% 100.00%
P/NAPS 0.72 0.73 0.72 0.83 0.84 0.88 0.75 -2.68%
  QoQ % -1.37% 1.39% -13.25% -1.19% -4.55% 17.33% -
  Horiz. % 96.00% 97.33% 96.00% 110.67% 112.00% 117.33% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS