Highlights

[UMS] YoY Annualized Quarter Result on 2014-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     16.94%    YoY -     8.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 84,672 97,726 75,874 84,102 87,800 82,432 81,188 0.70%
  YoY % -13.36% 28.80% -9.78% -4.21% 6.51% 1.53% -
  Horiz. % 104.29% 120.37% 93.46% 103.59% 108.14% 101.53% 100.00%
PBT 8,122 12,102 20,493 16,537 15,832 13,493 13,821 -8.47%
  YoY % -32.89% -40.94% 23.92% 4.46% 17.33% -2.37% -
  Horiz. % 58.77% 87.57% 148.27% 119.65% 114.55% 97.63% 100.00%
Tax -2,340 -3,878 -2,918 -3,770 -4,112 -3,837 -3,465 -6.33%
  YoY % 39.67% -32.89% 22.60% 8.30% -7.16% -10.73% -
  Horiz. % 67.53% 111.93% 84.22% 108.81% 118.66% 110.73% 100.00%
NP 5,782 8,224 17,574 12,766 11,720 9,656 10,356 -9.25%
  YoY % -29.69% -53.21% 37.66% 8.93% 21.38% -6.76% -
  Horiz. % 55.84% 79.41% 169.71% 123.28% 113.17% 93.24% 100.00%
NP to SH 5,717 8,168 17,533 12,653 11,648 9,598 10,260 -9.28%
  YoY % -30.00% -53.41% 38.57% 8.63% 21.35% -6.45% -
  Horiz. % 55.72% 79.61% 170.89% 123.33% 113.53% 93.55% 100.00%
Tax Rate 28.81 % 32.05 % 14.24 % 22.80 % 25.97 % 28.44 % 25.07 % 2.34%
  YoY % -10.11% 125.07% -37.54% -12.21% -8.68% 13.44% -
  Horiz. % 114.92% 127.84% 56.80% 90.95% 103.59% 113.44% 100.00%
Total Cost 78,889 89,502 58,300 71,336 76,080 72,776 70,832 1.81%
  YoY % -11.86% 53.52% -18.27% -6.24% 4.54% 2.74% -
  Horiz. % 111.38% 126.36% 82.31% 100.71% 107.41% 102.74% 100.00%
Net Worth 158,691 155,028 150,146 138,752 129,801 118,001 111,091 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.22% -
  Horiz. % 142.85% 139.55% 135.16% 124.90% 116.84% 106.22% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 0.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 158,691 155,028 150,146 138,752 129,801 118,001 111,091 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.22% -
  Horiz. % 142.85% 139.55% 135.16% 124.90% 116.84% 106.22% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,692 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.83 % 8.42 % 23.16 % 15.18 % 13.35 % 11.71 % 12.76 % -9.88%
  YoY % -18.88% -63.64% 52.57% 13.71% 14.01% -8.23% -
  Horiz. % 53.53% 65.99% 181.50% 118.97% 104.62% 91.77% 100.00%
ROE 3.60 % 5.27 % 11.68 % 9.12 % 8.97 % 8.13 % 9.24 % -14.53%
  YoY % -31.69% -54.88% 28.07% 1.67% 10.33% -12.01% -
  Horiz. % 38.96% 57.03% 126.41% 98.70% 97.08% 87.99% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 208.09 240.17 186.47 206.69 215.78 202.59 199.51 0.70%
  YoY % -13.36% 28.80% -9.78% -4.21% 6.51% 1.54% -
  Horiz. % 104.30% 120.38% 93.46% 103.60% 108.15% 101.54% 100.00%
EPS 14.05 20.08 43.09 31.09 28.63 24.00 25.21 -9.28%
  YoY % -30.03% -53.40% 38.60% 8.59% 19.29% -4.80% -
  Horiz. % 55.73% 79.65% 170.92% 123.32% 113.57% 95.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 2.7300 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.23% -
  Horiz. % 142.86% 139.56% 135.16% 124.91% 116.85% 106.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 208.09 240.17 186.47 206.69 215.78 202.59 199.53 0.70%
  YoY % -13.36% 28.80% -9.78% -4.21% 6.51% 1.53% -
  Horiz. % 104.29% 120.37% 93.45% 103.59% 108.14% 101.53% 100.00%
EPS 14.05 20.08 43.09 31.09 28.63 24.00 25.22 -9.28%
  YoY % -30.03% -53.40% 38.60% 8.59% 19.29% -4.84% -
  Horiz. % 55.71% 79.62% 170.86% 123.28% 113.52% 95.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 2.7302 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.22% -
  Horiz. % 142.85% 139.55% 135.15% 124.90% 116.84% 106.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.6000 2.5600 2.5800 2.5700 2.1700 1.8800 1.6800 -
P/RPS 1.25 1.07 1.38 1.24 1.01 0.93 0.84 6.84%
  YoY % 16.82% -22.46% 11.29% 22.77% 8.60% 10.71% -
  Horiz. % 148.81% 127.38% 164.29% 147.62% 120.24% 110.71% 100.00%
P/EPS 18.50 12.75 5.99 8.26 7.58 7.97 6.66 18.54%
  YoY % 45.10% 112.85% -27.48% 8.97% -4.89% 19.67% -
  Horiz. % 277.78% 191.44% 89.94% 124.02% 113.81% 119.67% 100.00%
EY 5.40 7.84 16.70 12.10 13.19 12.55 15.01 -15.65%
  YoY % -31.12% -53.05% 38.02% -8.26% 5.10% -16.39% -
  Horiz. % 35.98% 52.23% 111.26% 80.61% 87.87% 83.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.67 0.70 0.75 0.68 0.65 0.62 1.30%
  YoY % 0.00% -4.29% -6.67% 10.29% 4.62% 4.84% -
  Horiz. % 108.06% 108.06% 112.90% 120.97% 109.68% 104.84% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 -
Price 2.7000 2.5500 2.7000 3.0000 2.4800 2.0300 1.6300 -
P/RPS 1.30 1.06 1.45 1.45 1.15 1.00 0.82 7.98%
  YoY % 22.64% -26.90% 0.00% 26.09% 15.00% 21.95% -
  Horiz. % 158.54% 129.27% 176.83% 176.83% 140.24% 121.95% 100.00%
P/EPS 19.22 12.70 6.27 9.65 8.66 8.61 6.46 19.91%
  YoY % 51.34% 102.55% -35.03% 11.43% 0.58% 33.28% -
  Horiz. % 297.52% 196.59% 97.06% 149.38% 134.06% 133.28% 100.00%
EY 5.20 7.87 15.96 10.37 11.54 11.62 15.47 -16.60%
  YoY % -33.93% -50.69% 53.91% -10.14% -0.69% -24.89% -
  Horiz. % 33.61% 50.87% 103.17% 67.03% 74.60% 75.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.67 0.73 0.88 0.78 0.70 0.60 2.35%
  YoY % 2.99% -8.22% -17.05% 12.82% 11.43% 16.67% -
  Horiz. % 115.00% 111.67% 121.67% 146.67% 130.00% 116.67% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS