Highlights

[UMS] QoQ TTM Result on 2015-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     -15.91%    YoY -     -11.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 79,229 74,961 76,757 78,803 80,447 82,928 82,765 -2.86%
  QoQ % 5.69% -2.34% -2.60% -2.04% -2.99% 0.20% -
  Horiz. % 95.73% 90.57% 92.74% 95.21% 97.20% 100.20% 100.00%
PBT 19,367 18,087 17,866 10,906 13,027 14,899 15,330 16.81%
  QoQ % 7.08% 1.24% 63.82% -16.28% -12.56% -2.81% -
  Horiz. % 126.33% 117.98% 116.54% 71.14% 84.98% 97.19% 100.00%
Tax -2,452 -2,044 -2,315 -2,229 -2,683 -2,954 -4,152 -29.54%
  QoQ % -19.96% 11.71% -3.86% 16.92% 9.17% 28.85% -
  Horiz. % 59.06% 49.23% 55.76% 53.68% 64.62% 71.15% 100.00%
NP 16,915 16,043 15,551 8,677 10,344 11,945 11,178 31.71%
  QoQ % 5.44% 3.16% 79.22% -16.12% -13.40% 6.86% -
  Horiz. % 151.32% 143.52% 139.12% 77.63% 92.54% 106.86% 100.00%
NP to SH 16,885 16,000 15,533 8,651 10,288 11,873 11,088 32.26%
  QoQ % 5.53% 3.01% 79.55% -15.91% -13.35% 7.08% -
  Horiz. % 152.28% 144.30% 140.09% 78.02% 92.78% 107.08% 100.00%
Tax Rate 12.66 % 11.30 % 12.96 % 20.44 % 20.60 % 19.83 % 27.08 % -39.68%
  QoQ % 12.04% -12.81% -36.59% -0.78% 3.88% -26.77% -
  Horiz. % 46.75% 41.73% 47.86% 75.48% 76.07% 73.23% 100.00%
Total Cost 62,314 58,918 61,206 70,126 70,103 70,983 71,587 -8.81%
  QoQ % 5.76% -3.74% -12.72% 0.03% -1.24% -0.84% -
  Horiz. % 87.05% 82.30% 85.50% 97.96% 97.93% 99.16% 100.00%
Net Worth 155,028 154,215 150,146 142,008 141,194 139,973 138,752 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 40 40 40 40 40 40 36 7.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 11.11% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 111.11% 100.00%
Div Payout % 0.24 % 0.25 % 0.26 % 0.47 % 0.40 % 0.34 % 0.33 % -19.08%
  QoQ % -4.00% -3.85% -44.68% 17.50% 17.65% 3.03% -
  Horiz. % 72.73% 75.76% 78.79% 142.42% 121.21% 103.03% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 155,028 154,215 150,146 142,008 141,194 139,973 138,752 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.35 % 21.40 % 20.26 % 11.01 % 12.86 % 14.40 % 13.51 % 35.56%
  QoQ % -0.23% 5.63% 84.01% -14.39% -10.69% 6.59% -
  Horiz. % 158.03% 158.40% 149.96% 81.50% 95.19% 106.59% 100.00%
ROE 10.89 % 10.38 % 10.35 % 6.09 % 7.29 % 8.48 % 7.99 % 22.86%
  QoQ % 4.91% 0.29% 69.95% -16.46% -14.03% 6.13% -
  Horiz. % 136.30% 129.91% 129.54% 76.22% 91.24% 106.13% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 194.71 184.22 188.64 193.67 197.71 203.80 203.40 -2.86%
  QoQ % 5.69% -2.34% -2.60% -2.04% -2.99% 0.20% -
  Horiz. % 95.73% 90.57% 92.74% 95.22% 97.20% 100.20% 100.00%
EPS 41.50 39.32 38.17 21.26 25.28 29.18 27.25 32.27%
  QoQ % 5.54% 3.01% 79.54% -15.90% -13.37% 7.08% -
  Horiz. % 152.29% 144.29% 140.07% 78.02% 92.77% 107.08% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.09 7.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 11.11% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 111.11% 100.00%
NAPS 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 194.71 184.22 188.64 193.67 197.71 203.80 203.40 -2.86%
  QoQ % 5.69% -2.34% -2.60% -2.04% -2.99% 0.20% -
  Horiz. % 95.73% 90.57% 92.74% 95.22% 97.20% 100.20% 100.00%
EPS 41.50 39.32 38.17 21.26 25.28 29.18 27.25 32.27%
  QoQ % 5.54% 3.01% 79.54% -15.90% -13.37% 7.08% -
  Horiz. % 152.29% 144.29% 140.07% 78.02% 92.77% 107.08% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.09 7.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 11.11% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 111.11% 100.00%
NAPS 3.8100 3.7900 3.6900 3.4900 3.4700 3.4400 3.4100 7.65%
  QoQ % 0.53% 2.71% 5.73% 0.58% 0.87% 0.88% -
  Horiz. % 111.73% 111.14% 108.21% 102.35% 101.76% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.7400 2.6000 2.5800 2.8400 3.0000 3.0000 2.5700 -
P/RPS 1.41 1.41 1.37 1.47 1.52 1.47 1.26 7.76%
  QoQ % 0.00% 2.92% -6.80% -3.29% 3.40% 16.67% -
  Horiz. % 111.90% 111.90% 108.73% 116.67% 120.63% 116.67% 100.00%
P/EPS 6.60 6.61 6.76 13.36 11.87 10.28 9.43 -21.12%
  QoQ % -0.15% -2.22% -49.40% 12.55% 15.47% 9.01% -
  Horiz. % 69.99% 70.10% 71.69% 141.68% 125.87% 109.01% 100.00%
EY 15.14 15.12 14.80 7.49 8.43 9.73 10.60 26.75%
  QoQ % 0.13% 2.16% 97.60% -11.15% -13.36% -8.21% -
  Horiz. % 142.83% 142.64% 139.62% 70.66% 79.53% 91.79% 100.00%
DY 0.04 0.04 0.04 0.04 0.03 0.03 0.04 -
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% -25.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 75.00% 75.00% 100.00%
P/NAPS 0.72 0.69 0.70 0.81 0.86 0.87 0.75 -2.68%
  QoQ % 4.35% -1.43% -13.58% -5.81% -1.15% 16.00% -
  Horiz. % 96.00% 92.00% 93.33% 108.00% 114.67% 116.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 25/08/14 -
Price 2.8000 2.7300 2.7000 2.5300 2.8900 2.9000 3.0000 -
P/RPS 1.44 1.48 1.43 1.31 1.46 1.42 1.47 -1.36%
  QoQ % -2.70% 3.50% 9.16% -10.27% 2.82% -3.40% -
  Horiz. % 97.96% 100.68% 97.28% 89.12% 99.32% 96.60% 100.00%
P/EPS 6.75 6.94 7.07 11.90 11.43 9.94 11.01 -27.77%
  QoQ % -2.74% -1.84% -40.59% 4.11% 14.99% -9.72% -
  Horiz. % 61.31% 63.03% 64.21% 108.08% 103.81% 90.28% 100.00%
EY 14.82 14.40 14.14 8.40 8.75 10.06 9.08 38.50%
  QoQ % 2.92% 1.84% 68.33% -4.00% -13.02% 10.79% -
  Horiz. % 163.22% 158.59% 155.73% 92.51% 96.37% 110.79% 100.00%
DY 0.04 0.04 0.04 0.04 0.03 0.03 0.03 21.08%
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
P/NAPS 0.73 0.72 0.73 0.72 0.83 0.84 0.88 -11.68%
  QoQ % 1.39% -1.37% 1.39% -13.25% -1.19% -4.55% -
  Horiz. % 82.95% 81.82% 82.95% 81.82% 94.32% 95.45% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers