Highlights

[UMS] YoY Annualized Quarter Result on 2013-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     -2.35%    YoY -     21.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 97,726 75,874 84,102 87,800 82,432 81,188 73,054 4.96%
  YoY % 28.80% -9.78% -4.21% 6.51% 1.53% 11.13% -
  Horiz. % 133.77% 103.86% 115.12% 120.18% 112.84% 111.13% 100.00%
PBT 12,102 20,493 16,537 15,832 13,493 13,821 10,390 2.57%
  YoY % -40.94% 23.92% 4.46% 17.33% -2.37% 33.02% -
  Horiz. % 116.48% 197.23% 159.16% 152.37% 129.86% 133.02% 100.00%
Tax -3,878 -2,918 -3,770 -4,112 -3,837 -3,465 -3,132 3.62%
  YoY % -32.89% 22.60% 8.30% -7.16% -10.73% -10.64% -
  Horiz. % 123.84% 93.19% 120.39% 131.29% 122.52% 110.64% 100.00%
NP 8,224 17,574 12,766 11,720 9,656 10,356 7,258 2.10%
  YoY % -53.21% 37.66% 8.93% 21.38% -6.76% 42.67% -
  Horiz. % 113.30% 242.12% 175.88% 161.46% 133.03% 142.67% 100.00%
NP to SH 8,168 17,533 12,653 11,648 9,598 10,260 7,185 2.16%
  YoY % -53.41% 38.57% 8.63% 21.35% -6.45% 42.79% -
  Horiz. % 113.68% 244.02% 176.10% 162.11% 133.59% 142.79% 100.00%
Tax Rate 32.05 % 14.24 % 22.80 % 25.97 % 28.44 % 25.07 % 30.14 % 1.03%
  YoY % 125.07% -37.54% -12.21% -8.68% 13.44% -16.82% -
  Horiz. % 106.34% 47.25% 75.65% 86.16% 94.36% 83.18% 100.00%
Total Cost 89,502 58,300 71,336 76,080 72,776 70,832 65,796 5.26%
  YoY % 53.52% -18.27% -6.24% 4.54% 2.74% 7.65% -
  Horiz. % 136.03% 88.61% 108.42% 115.63% 110.61% 107.65% 100.00%
Net Worth 155,028 150,146 138,752 129,801 118,001 111,091 102,977 7.05%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.22% 7.88% -
  Horiz. % 150.55% 145.81% 134.74% 126.05% 114.59% 107.88% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 54 27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 99.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 199.96% 100.00%
Div Payout % - % - % - % - % - % 0.53 % 0.38 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 39.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 139.47% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 155,028 150,146 138,752 129,801 118,001 111,091 102,977 7.05%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.22% 7.88% -
  Horiz. % 150.55% 145.81% 134.74% 126.05% 114.59% 107.88% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,692 40,702 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% -0.02% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.98% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.42 % 23.16 % 15.18 % 13.35 % 11.71 % 12.76 % 9.94 % -2.73%
  YoY % -63.64% 52.57% 13.71% 14.01% -8.23% 28.37% -
  Horiz. % 84.71% 233.00% 152.72% 134.31% 117.81% 128.37% 100.00%
ROE 5.27 % 11.68 % 9.12 % 8.97 % 8.13 % 9.24 % 6.98 % -4.57%
  YoY % -54.88% 28.07% 1.67% 10.33% -12.01% 32.38% -
  Horiz. % 75.50% 167.34% 130.66% 128.51% 116.48% 132.38% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 240.17 186.47 206.69 215.78 202.59 199.51 179.48 4.97%
  YoY % 28.80% -9.78% -4.21% 6.51% 1.54% 11.16% -
  Horiz. % 133.81% 103.89% 115.16% 120.23% 112.88% 111.16% 100.00%
EPS 20.08 43.09 31.09 28.63 24.00 25.21 17.65 2.17%
  YoY % -53.40% 38.60% 8.59% 19.29% -4.80% 42.83% -
  Horiz. % 113.77% 244.14% 176.15% 162.21% 135.98% 142.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 85.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 185.71% 100.00%
NAPS 3.8100 3.6900 3.4100 3.1900 2.9000 2.7300 2.5300 7.06%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.23% 7.91% -
  Horiz. % 150.59% 145.85% 134.78% 126.09% 114.62% 107.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 240.17 186.47 206.69 215.78 202.59 199.53 179.54 4.96%
  YoY % 28.80% -9.78% -4.21% 6.51% 1.53% 11.13% -
  Horiz. % 133.77% 103.86% 115.12% 120.18% 112.84% 111.13% 100.00%
EPS 20.08 43.09 31.09 28.63 24.00 25.22 17.66 2.16%
  YoY % -53.40% 38.60% 8.59% 19.29% -4.84% 42.81% -
  Horiz. % 113.70% 244.00% 176.05% 162.12% 135.90% 142.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 85.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 185.71% 100.00%
NAPS 3.8100 3.6900 3.4100 3.1900 2.9000 2.7302 2.5308 7.05%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.22% 7.88% -
  Horiz. % 150.55% 145.80% 134.74% 126.05% 114.59% 107.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.5600 2.5800 2.5700 2.1700 1.8800 1.6800 1.1900 -
P/RPS 1.07 1.38 1.24 1.01 0.93 0.84 0.66 8.38%
  YoY % -22.46% 11.29% 22.77% 8.60% 10.71% 27.27% -
  Horiz. % 162.12% 209.09% 187.88% 153.03% 140.91% 127.27% 100.00%
P/EPS 12.75 5.99 8.26 7.58 7.97 6.66 6.74 11.20%
  YoY % 112.85% -27.48% 8.97% -4.89% 19.67% -1.19% -
  Horiz. % 189.17% 88.87% 122.55% 112.46% 118.25% 98.81% 100.00%
EY 7.84 16.70 12.10 13.19 12.55 15.01 14.83 -10.07%
  YoY % -53.05% 38.02% -8.26% 5.10% -16.39% 1.21% -
  Horiz. % 52.87% 112.61% 81.59% 88.94% 84.63% 101.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.33% 100.00%
P/NAPS 0.67 0.70 0.75 0.68 0.65 0.62 0.47 6.08%
  YoY % -4.29% -6.67% 10.29% 4.62% 4.84% 31.91% -
  Horiz. % 142.55% 148.94% 159.57% 144.68% 138.30% 131.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 -
Price 2.5500 2.7000 3.0000 2.4800 2.0300 1.6300 1.3000 -
P/RPS 1.06 1.45 1.45 1.15 1.00 0.82 0.72 6.65%
  YoY % -26.90% 0.00% 26.09% 15.00% 21.95% 13.89% -
  Horiz. % 147.22% 201.39% 201.39% 159.72% 138.89% 113.89% 100.00%
P/EPS 12.70 6.27 9.65 8.66 8.61 6.46 7.36 9.51%
  YoY % 102.55% -35.03% 11.43% 0.58% 33.28% -12.23% -
  Horiz. % 172.55% 85.19% 131.11% 117.66% 116.98% 87.77% 100.00%
EY 7.87 15.96 10.37 11.54 11.62 15.47 13.58 -8.68%
  YoY % -50.69% 53.91% -10.14% -0.69% -24.89% 13.92% -
  Horiz. % 57.95% 117.53% 76.36% 84.98% 85.57% 113.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 60.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 160.00% 100.00%
P/NAPS 0.67 0.73 0.88 0.78 0.70 0.60 0.51 4.65%
  YoY % -8.22% -17.05% 12.82% 11.43% 16.67% 17.65% -
  Horiz. % 131.37% 143.14% 172.55% 152.94% 137.25% 117.65% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers