Highlights

[UMS] YoY Annualized Quarter Result on 2015-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     300.67%    YoY -     38.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 87,954 84,672 97,726 75,874 84,102 87,800 82,432 1.09%
  YoY % 3.88% -13.36% 28.80% -9.78% -4.21% 6.51% -
  Horiz. % 106.70% 102.72% 118.55% 92.05% 102.03% 106.51% 100.00%
PBT 8,594 8,122 12,102 20,493 16,537 15,832 13,493 -7.24%
  YoY % 5.81% -32.89% -40.94% 23.92% 4.46% 17.33% -
  Horiz. % 63.70% 60.20% 89.69% 151.88% 122.56% 117.33% 100.00%
Tax -2,749 -2,340 -3,878 -2,918 -3,770 -4,112 -3,837 -5.40%
  YoY % -17.49% 39.67% -32.89% 22.60% 8.30% -7.16% -
  Horiz. % 71.65% 60.98% 101.08% 76.06% 98.26% 107.16% 100.00%
NP 5,845 5,782 8,224 17,574 12,766 11,720 9,656 -8.02%
  YoY % 1.08% -29.69% -53.21% 37.66% 8.93% 21.38% -
  Horiz. % 60.54% 59.89% 85.17% 182.01% 132.21% 121.38% 100.00%
NP to SH 5,801 5,717 8,168 17,533 12,653 11,648 9,598 -8.05%
  YoY % 1.47% -30.00% -53.41% 38.57% 8.63% 21.35% -
  Horiz. % 60.44% 59.56% 85.10% 182.66% 131.82% 121.35% 100.00%
Tax Rate 31.99 % 28.81 % 32.05 % 14.24 % 22.80 % 25.97 % 28.44 % 1.98%
  YoY % 11.04% -10.11% 125.07% -37.54% -12.21% -8.68% -
  Horiz. % 112.48% 101.30% 112.69% 50.07% 80.17% 91.32% 100.00%
Total Cost 82,109 78,889 89,502 58,300 71,336 76,080 72,776 2.03%
  YoY % 4.08% -11.86% 53.52% -18.27% -6.24% 4.54% -
  Horiz. % 112.82% 108.40% 122.98% 80.11% 98.02% 104.54% 100.00%
Net Worth 159,504 158,691 155,028 150,146 138,752 129,801 118,001 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 159,504 158,691 155,028 150,146 138,752 129,801 118,001 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  YoY % 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.65 % 6.83 % 8.42 % 23.16 % 15.18 % 13.35 % 11.71 % -9.00%
  YoY % -2.64% -18.88% -63.64% 52.57% 13.71% 14.01% -
  Horiz. % 56.79% 58.33% 71.90% 197.78% 129.63% 114.01% 100.00%
ROE 3.64 % 3.60 % 5.27 % 11.68 % 9.12 % 8.97 % 8.13 % -12.53%
  YoY % 1.11% -31.69% -54.88% 28.07% 1.67% 10.33% -
  Horiz. % 44.77% 44.28% 64.82% 143.67% 112.18% 110.33% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 216.16 208.09 240.17 186.47 206.69 215.78 202.59 1.09%
  YoY % 3.88% -13.36% 28.80% -9.78% -4.21% 6.51% -
  Horiz. % 106.70% 102.71% 118.55% 92.04% 102.02% 106.51% 100.00%
EPS 14.25 14.05 20.08 43.09 31.09 28.63 24.00 -8.32%
  YoY % 1.42% -30.03% -53.40% 38.60% 8.59% 19.29% -
  Horiz. % 59.38% 58.54% 83.67% 179.54% 129.54% 119.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 216.16 208.09 240.17 186.47 206.69 215.78 202.59 1.09%
  YoY % 3.88% -13.36% 28.80% -9.78% -4.21% 6.51% -
  Horiz. % 106.70% 102.71% 118.55% 92.04% 102.02% 106.51% 100.00%
EPS 14.25 14.05 20.08 43.09 31.09 28.63 24.00 -8.32%
  YoY % 1.42% -30.03% -53.40% 38.60% 8.59% 19.29% -
  Horiz. % 59.38% 58.54% 83.67% 179.54% 129.54% 119.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3500 2.6000 2.5600 2.5800 2.5700 2.1700 1.8800 -
P/RPS 1.09 1.25 1.07 1.38 1.24 1.01 0.93 2.68%
  YoY % -12.80% 16.82% -22.46% 11.29% 22.77% 8.60% -
  Horiz. % 117.20% 134.41% 115.05% 148.39% 133.33% 108.60% 100.00%
P/EPS 16.48 18.50 12.75 5.99 8.26 7.58 7.97 12.86%
  YoY % -10.92% 45.10% 112.85% -27.48% 8.97% -4.89% -
  Horiz. % 206.78% 232.12% 159.97% 75.16% 103.64% 95.11% 100.00%
EY 6.07 5.40 7.84 16.70 12.10 13.19 12.55 -11.40%
  YoY % 12.41% -31.12% -53.05% 38.02% -8.26% 5.10% -
  Horiz. % 48.37% 43.03% 62.47% 133.07% 96.41% 105.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.67 0.67 0.70 0.75 0.68 0.65 -1.32%
  YoY % -10.45% 0.00% -4.29% -6.67% 10.29% 4.62% -
  Horiz. % 92.31% 103.08% 103.08% 107.69% 115.38% 104.62% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 -
Price 2.3000 2.7000 2.5500 2.7000 3.0000 2.4800 2.0300 -
P/RPS 1.06 1.30 1.06 1.45 1.45 1.15 1.00 0.98%
  YoY % -18.46% 22.64% -26.90% 0.00% 26.09% 15.00% -
  Horiz. % 106.00% 130.00% 106.00% 145.00% 145.00% 115.00% 100.00%
P/EPS 16.13 19.22 12.70 6.27 9.65 8.66 8.61 11.02%
  YoY % -16.08% 51.34% 102.55% -35.03% 11.43% 0.58% -
  Horiz. % 187.34% 223.23% 147.50% 72.82% 112.08% 100.58% 100.00%
EY 6.20 5.20 7.87 15.96 10.37 11.54 11.62 -9.94%
  YoY % 19.23% -33.93% -50.69% 53.91% -10.14% -0.69% -
  Horiz. % 53.36% 44.75% 67.73% 137.35% 89.24% 99.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.69 0.67 0.73 0.88 0.78 0.70 -2.81%
  YoY % -14.49% 2.99% -8.22% -17.05% 12.82% 11.43% -
  Horiz. % 84.29% 98.57% 95.71% 104.29% 125.71% 111.43% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS