Highlights

[UMS] QoQ TTM Result on 2014-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     5.94%    YoY -     -32.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 80,447 82,928 82,765 82,825 82,436 85,538 85,799 -4.19%
  QoQ % -2.99% 0.20% -0.07% 0.47% -3.63% -0.30% -
  Horiz. % 93.76% 96.65% 96.46% 96.53% 96.08% 99.70% 100.00%
PBT 13,027 14,899 15,330 14,025 13,298 14,801 18,828 -21.72%
  QoQ % -12.56% -2.81% 9.30% 5.47% -10.15% -21.39% -
  Horiz. % 69.19% 79.13% 81.42% 74.49% 70.63% 78.61% 100.00%
Tax -2,683 -2,954 -4,152 -4,149 -3,995 -4,408 -4,077 -24.28%
  QoQ % 9.17% 28.85% -0.07% -3.85% 9.37% -8.12% -
  Horiz. % 65.81% 72.46% 101.84% 101.77% 97.99% 108.12% 100.00%
NP 10,344 11,945 11,178 9,876 9,303 10,393 14,751 -21.02%
  QoQ % -13.40% 6.86% 13.18% 6.16% -10.49% -29.54% -
  Horiz. % 70.12% 80.98% 75.78% 66.95% 63.07% 70.46% 100.00%
NP to SH 10,288 11,873 11,088 9,780 9,232 10,334 14,689 -21.08%
  QoQ % -13.35% 7.08% 13.37% 5.94% -10.66% -29.65% -
  Horiz. % 70.04% 80.83% 75.49% 66.58% 62.85% 70.35% 100.00%
Tax Rate 20.60 % 19.83 % 27.08 % 29.58 % 30.04 % 29.78 % 21.65 % -3.25%
  QoQ % 3.88% -26.77% -8.45% -1.53% 0.87% 37.55% -
  Horiz. % 95.15% 91.59% 125.08% 136.63% 138.75% 137.55% 100.00%
Total Cost 70,103 70,983 71,587 72,949 73,133 75,145 71,048 -0.89%
  QoQ % -1.24% -0.84% -1.87% -0.25% -2.68% 5.77% -
  Horiz. % 98.67% 99.91% 100.76% 102.68% 102.93% 105.77% 100.00%
Net Worth 141,194 139,973 138,752 134,683 131,021 128,173 129,801 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 40 40 36 36 36 36 0 -
  QoQ % 0.00% 11.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 111.11% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 0.40 % 0.34 % 0.33 % 0.37 % 0.40 % 0.35 % - % -
  QoQ % 17.65% 3.03% -10.81% -7.50% 14.29% 0.00% -
  Horiz. % 114.29% 97.14% 94.29% 105.71% 114.29% 100.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 141,194 139,973 138,752 134,683 131,021 128,173 129,801 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.86 % 14.40 % 13.51 % 11.92 % 11.29 % 12.15 % 17.19 % -17.55%
  QoQ % -10.69% 6.59% 13.34% 5.58% -7.08% -29.32% -
  Horiz. % 74.81% 83.77% 78.59% 69.34% 65.68% 70.68% 100.00%
ROE 7.29 % 8.48 % 7.99 % 7.26 % 7.05 % 8.06 % 11.32 % -25.37%
  QoQ % -14.03% 6.13% 10.06% 2.98% -12.53% -28.80% -
  Horiz. % 64.40% 74.91% 70.58% 64.13% 62.28% 71.20% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 197.71 203.80 203.40 203.55 202.60 210.22 210.86 -4.19%
  QoQ % -2.99% 0.20% -0.07% 0.47% -3.62% -0.30% -
  Horiz. % 93.76% 96.65% 96.46% 96.53% 96.08% 99.70% 100.00%
EPS 25.28 29.18 27.25 24.04 22.69 25.40 36.10 -21.09%
  QoQ % -13.37% 7.08% 13.35% 5.95% -10.67% -29.64% -
  Horiz. % 70.03% 80.83% 75.48% 66.59% 62.85% 70.36% 100.00%
DPS 0.10 0.10 0.09 0.09 0.09 0.09 0.00 -
  QoQ % 0.00% 11.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 111.11% 100.00% 100.00% 100.00% 100.00% -
NAPS 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 197.71 203.80 203.40 203.55 202.60 210.22 210.86 -4.19%
  QoQ % -2.99% 0.20% -0.07% 0.47% -3.62% -0.30% -
  Horiz. % 93.76% 96.65% 96.46% 96.53% 96.08% 99.70% 100.00%
EPS 25.28 29.18 27.25 24.04 22.69 25.40 36.10 -21.09%
  QoQ % -13.37% 7.08% 13.35% 5.95% -10.67% -29.64% -
  Horiz. % 70.03% 80.83% 75.48% 66.59% 62.85% 70.36% 100.00%
DPS 0.10 0.10 0.09 0.09 0.09 0.09 0.00 -
  QoQ % 0.00% 11.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 111.11% 100.00% 100.00% 100.00% 100.00% -
NAPS 3.4700 3.4400 3.4100 3.3100 3.2200 3.1500 3.1900 5.75%
  QoQ % 0.87% 0.88% 3.02% 2.80% 2.22% -1.25% -
  Horiz. % 108.78% 107.84% 106.90% 103.76% 100.94% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.0000 3.0000 2.5700 2.4000 2.3900 2.5900 2.1700 -
P/RPS 1.52 1.47 1.26 1.18 1.18 1.23 1.03 29.53%
  QoQ % 3.40% 16.67% 6.78% 0.00% -4.07% 19.42% -
  Horiz. % 147.57% 142.72% 122.33% 114.56% 114.56% 119.42% 100.00%
P/EPS 11.87 10.28 9.43 9.99 10.53 10.20 6.01 57.22%
  QoQ % 15.47% 9.01% -5.61% -5.13% 3.24% 69.72% -
  Horiz. % 197.50% 171.05% 156.91% 166.22% 175.21% 169.72% 100.00%
EY 8.43 9.73 10.60 10.01 9.49 9.81 16.64 -36.37%
  QoQ % -13.36% -8.21% 5.89% 5.48% -3.26% -41.05% -
  Horiz. % 50.66% 58.47% 63.70% 60.16% 57.03% 58.95% 100.00%
DY 0.03 0.03 0.04 0.04 0.04 0.03 0.00 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 100.00% 100.00% 133.33% 133.33% 133.33% 100.00% -
P/NAPS 0.86 0.87 0.75 0.73 0.74 0.82 0.68 16.90%
  QoQ % -1.15% 16.00% 2.74% -1.35% -9.76% 20.59% -
  Horiz. % 126.47% 127.94% 110.29% 107.35% 108.82% 120.59% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 -
Price 2.8900 2.9000 3.0000 2.4700 2.5000 2.6800 2.4800 -
P/RPS 1.46 1.42 1.47 1.21 1.23 1.27 1.18 15.21%
  QoQ % 2.82% -3.40% 21.49% -1.63% -3.15% 7.63% -
  Horiz. % 123.73% 120.34% 124.58% 102.54% 104.24% 107.63% 100.00%
P/EPS 11.43 9.94 11.01 10.28 11.02 10.55 6.87 40.28%
  QoQ % 14.99% -9.72% 7.10% -6.72% 4.45% 53.57% -
  Horiz. % 166.38% 144.69% 160.26% 149.64% 160.41% 153.57% 100.00%
EY 8.75 10.06 9.08 9.73 9.08 9.48 14.56 -28.72%
  QoQ % -13.02% 10.79% -6.68% 7.16% -4.22% -34.89% -
  Horiz. % 60.10% 69.09% 62.36% 66.83% 62.36% 65.11% 100.00%
DY 0.03 0.03 0.03 0.04 0.04 0.03 0.00 -
  QoQ % 0.00% 0.00% -25.00% 0.00% 33.33% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 133.33% 133.33% 100.00% -
P/NAPS 0.83 0.84 0.88 0.75 0.78 0.85 0.78 4.22%
  QoQ % -1.19% -4.55% 17.33% -3.85% -8.24% 8.97% -
  Horiz. % 106.41% 107.69% 112.82% 96.15% 100.00% 108.97% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS