Highlights

[UMS] YoY Annualized Quarter Result on 2013-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     -11.28%    YoY -     -21.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 96,161 74,961 82,928 85,538 81,773 80,903 71,661 5.02%
  YoY % 28.28% -9.61% -3.05% 4.60% 1.08% 12.90% -
  Horiz. % 134.19% 104.61% 115.72% 119.36% 114.11% 112.90% 100.00%
PBT 11,240 18,087 14,899 14,801 17,074 14,752 11,502 -0.38%
  YoY % -37.86% 21.40% 0.66% -13.31% 15.74% 28.26% -
  Horiz. % 97.72% 157.25% 129.53% 128.68% 148.44% 128.26% 100.00%
Tax -3,331 -2,044 -2,954 -4,408 -3,871 -3,555 -2,685 3.66%
  YoY % -62.96% 30.81% 32.99% -13.87% -8.89% -32.40% -
  Horiz. % 124.06% 76.13% 110.02% 164.17% 144.17% 132.40% 100.00%
NP 7,909 16,043 11,945 10,393 13,203 11,197 8,817 -1.79%
  YoY % -50.70% 34.31% 14.93% -21.28% 17.92% 26.99% -
  Horiz. % 89.70% 181.96% 135.48% 117.87% 149.74% 126.99% 100.00%
NP to SH 7,858 16,000 11,873 10,334 13,152 11,120 8,754 -1.78%
  YoY % -50.89% 34.76% 14.89% -21.43% 18.27% 27.03% -
  Horiz. % 89.76% 182.77% 135.63% 118.05% 150.24% 127.03% 100.00%
Tax Rate 29.64 % 11.30 % 19.83 % 29.78 % 22.67 % 24.10 % 23.34 % 4.06%
  YoY % 162.30% -43.02% -33.41% 31.36% -5.93% 3.26% -
  Horiz. % 126.99% 48.41% 84.96% 127.59% 97.13% 103.26% 100.00%
Total Cost 88,252 58,918 70,983 75,145 68,570 69,706 62,844 5.82%
  YoY % 49.79% -17.00% -5.54% 9.59% -1.63% 10.92% -
  Horiz. % 140.43% 93.75% 112.95% 119.57% 109.11% 110.92% 100.00%
Net Worth 159,097 154,215 139,973 128,173 124,511 114,334 106,185 6.96%
  YoY % 3.17% 10.17% 9.21% 2.94% 8.90% 7.67% -
  Horiz. % 149.83% 145.23% 131.82% 120.71% 117.26% 107.67% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 40 40 40 36 - 4,068 4,068 -53.55%
  YoY % 0.00% 0.00% 11.11% 0.00% 0.00% 0.01% -
  Horiz. % 1.00% 1.00% 1.00% 0.90% 0.00% 100.01% 100.00%
Div Payout % 0.52 % 0.25 % 0.34 % 0.35 % - % 36.59 % 46.47 % -52.67%
  YoY % 108.00% -26.47% -2.86% 0.00% 0.00% -21.26% -
  Horiz. % 1.12% 0.54% 0.73% 0.75% 0.00% 78.74% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 159,097 154,215 139,973 128,173 124,511 114,334 106,185 6.96%
  YoY % 3.17% 10.17% 9.21% 2.94% 8.90% 7.67% -
  Horiz. % 149.83% 145.23% 131.82% 120.71% 117.26% 107.67% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,688 40,684 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.22 % 21.40 % 14.40 % 12.15 % 16.15 % 13.84 % 12.30 % -6.49%
  YoY % -61.59% 48.61% 18.52% -24.77% 16.69% 12.52% -
  Horiz. % 66.83% 173.98% 117.07% 98.78% 131.30% 112.52% 100.00%
ROE 4.94 % 10.38 % 8.48 % 8.06 % 10.56 % 9.73 % 8.24 % -8.17%
  YoY % -52.41% 22.41% 5.21% -23.67% 8.53% 18.08% -
  Horiz. % 59.95% 125.97% 102.91% 97.82% 128.16% 118.08% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 236.33 184.22 203.80 210.22 200.97 198.83 176.14 5.02%
  YoY % 28.29% -9.61% -3.05% 4.60% 1.08% 12.88% -
  Horiz. % 134.17% 104.59% 115.70% 119.35% 114.10% 112.88% 100.00%
EPS 19.31 39.32 29.18 25.40 32.32 27.33 21.51 -1.78%
  YoY % -50.89% 34.75% 14.88% -21.41% 18.26% 27.06% -
  Horiz. % 89.77% 182.80% 135.66% 118.08% 150.26% 127.06% 100.00%
DPS 0.10 0.10 0.10 0.09 0.00 10.00 10.00 -53.55%
  YoY % 0.00% 0.00% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 0.90% 0.00% 100.00% 100.00%
NAPS 3.9100 3.7900 3.4400 3.1500 3.0600 2.8100 2.6100 6.96%
  YoY % 3.17% 10.17% 9.21% 2.94% 8.90% 7.66% -
  Horiz. % 149.81% 145.21% 131.80% 120.69% 117.24% 107.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 236.33 184.22 203.80 210.22 200.97 198.83 176.11 5.02%
  YoY % 28.29% -9.61% -3.05% 4.60% 1.08% 12.90% -
  Horiz. % 134.19% 104.61% 115.72% 119.37% 114.12% 112.90% 100.00%
EPS 19.31 39.32 29.18 25.40 32.32 27.33 21.51 -1.78%
  YoY % -50.89% 34.75% 14.88% -21.41% 18.26% 27.06% -
  Horiz. % 89.77% 182.80% 135.66% 118.08% 150.26% 127.06% 100.00%
DPS 0.10 0.10 0.10 0.09 0.00 10.00 10.00 -53.55%
  YoY % 0.00% 0.00% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 0.90% 0.00% 100.00% 100.00%
NAPS 3.9100 3.7900 3.4400 3.1500 3.0600 2.8099 2.6096 6.96%
  YoY % 3.17% 10.17% 9.21% 2.94% 8.90% 7.68% -
  Horiz. % 149.83% 145.23% 131.82% 120.71% 117.26% 107.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.8700 2.6000 3.0000 2.5900 1.8600 1.5800 1.3300 -
P/RPS 1.21 1.41 1.47 1.23 0.93 0.79 0.76 8.05%
  YoY % -14.18% -4.08% 19.51% 32.26% 17.72% 3.95% -
  Horiz. % 159.21% 185.53% 193.42% 161.84% 122.37% 103.95% 100.00%
P/EPS 14.86 6.61 10.28 10.20 5.75 5.78 6.18 15.73%
  YoY % 124.81% -35.70% 0.78% 77.39% -0.52% -6.47% -
  Horiz. % 240.45% 106.96% 166.34% 165.05% 93.04% 93.53% 100.00%
EY 6.73 15.12 9.73 9.81 17.38 17.30 16.18 -13.59%
  YoY % -55.49% 55.40% -0.82% -43.56% 0.46% 6.92% -
  Horiz. % 41.59% 93.45% 60.14% 60.63% 107.42% 106.92% 100.00%
DY 0.03 0.04 0.03 0.03 0.00 6.33 7.52 -60.14%
  YoY % -25.00% 33.33% 0.00% 0.00% 0.00% -15.82% -
  Horiz. % 0.40% 0.53% 0.40% 0.40% 0.00% 84.18% 100.00%
P/NAPS 0.73 0.69 0.87 0.82 0.61 0.56 0.51 6.15%
  YoY % 5.80% -20.69% 6.10% 34.43% 8.93% 9.80% -
  Horiz. % 143.14% 135.29% 170.59% 160.78% 119.61% 109.80% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 20/11/15 25/11/14 27/11/13 26/11/12 24/11/11 25/11/10 -
Price 2.7300 2.7300 2.9000 2.6800 1.9000 1.8000 1.3800 -
P/RPS 1.16 1.48 1.42 1.27 0.95 0.91 0.78 6.83%
  YoY % -21.62% 4.23% 11.81% 33.68% 4.40% 16.67% -
  Horiz. % 148.72% 189.74% 182.05% 162.82% 121.79% 116.67% 100.00%
P/EPS 14.14 6.94 9.94 10.55 5.88 6.59 6.41 14.08%
  YoY % 103.75% -30.18% -5.78% 79.42% -10.77% 2.81% -
  Horiz. % 220.59% 108.27% 155.07% 164.59% 91.73% 102.81% 100.00%
EY 7.07 14.40 10.06 9.48 17.01 15.18 15.59 -12.34%
  YoY % -50.90% 43.14% 6.12% -44.27% 12.06% -2.63% -
  Horiz. % 45.35% 92.37% 64.53% 60.81% 109.11% 97.37% 100.00%
DY 0.04 0.04 0.03 0.03 0.00 5.56 7.25 -57.93%
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% -23.31% -
  Horiz. % 0.55% 0.55% 0.41% 0.41% 0.00% 76.69% 100.00%
P/NAPS 0.70 0.72 0.84 0.85 0.62 0.64 0.53 4.74%
  YoY % -2.78% -14.29% -1.18% 37.10% -3.12% 20.75% -
  Horiz. % 132.08% 135.85% 158.49% 160.38% 116.98% 120.75% 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
 
 

102  869  421  979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.18+0.055 
 KANGER 0.25-0.06 
 PASUKGB 0.09-0.035 
 XOX 0.175-0.01 
 VSOLAR 0.04-0.005 
 IRIS 0.27-0.05 
 BINTAI 0.70-0.075 
 PHB 0.0250.00 
 IKHMAS 0.175-0.01 
 FINTEC 0.10-0.01 

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