Highlights

[UMS] YoY Annualized Quarter Result on 2013-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -22.28%    YoY -     -35.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 85,564 86,588 69,516 79,440 91,848 85,304 80,848 0.95%
  YoY % -1.18% 24.56% -12.49% -13.51% 7.67% 5.51% -
  Horiz. % 105.83% 107.10% 85.98% 98.26% 113.61% 105.51% 100.00%
PBT 6,020 8,940 3,820 11,308 17,320 15,344 13,992 -13.10%
  YoY % -32.66% 134.03% -66.22% -34.71% 12.88% 9.66% -
  Horiz. % 43.02% 63.89% 27.30% 80.82% 123.79% 109.66% 100.00%
Tax -1,984 -3,724 -2,092 -3,176 -4,828 -4,056 -3,776 -10.16%
  YoY % 46.72% -78.01% 34.13% 34.22% -19.03% -7.42% -
  Horiz. % 52.54% 98.62% 55.40% 84.11% 127.86% 107.42% 100.00%
NP 4,036 5,216 1,728 8,132 12,492 11,288 10,216 -14.33%
  YoY % -22.62% 201.85% -78.75% -34.90% 10.67% 10.49% -
  Horiz. % 39.51% 51.06% 16.91% 79.60% 122.28% 110.49% 100.00%
NP to SH 3,996 5,232 1,692 8,032 12,440 11,260 10,132 -14.35%
  YoY % -23.62% 209.22% -78.93% -35.43% 10.48% 11.13% -
  Horiz. % 39.44% 51.64% 16.70% 79.27% 122.78% 111.13% 100.00%
Tax Rate 32.96 % 41.66 % 54.76 % 28.09 % 27.88 % 26.43 % 26.99 % 3.38%
  YoY % -20.88% -23.92% 94.94% 0.75% 5.49% -2.07% -
  Horiz. % 122.12% 154.35% 202.89% 104.08% 103.30% 97.93% 100.00%
Total Cost 81,528 81,372 67,788 71,308 79,356 74,016 70,632 2.42%
  YoY % 0.19% 20.04% -4.94% -10.14% 7.21% 4.79% -
  Horiz. % 115.43% 115.21% 95.97% 100.96% 112.35% 104.79% 100.00%
Net Worth 160,318 155,028 141,194 131,021 127,359 117,187 108,557 6.71%
  YoY % 3.41% 9.80% 7.76% 2.88% 8.68% 7.95% -
  Horiz. % 147.68% 142.81% 130.06% 120.69% 117.32% 107.95% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 160,318 155,028 141,194 131,021 127,359 117,187 108,557 6.71%
  YoY % 3.41% 9.80% 7.76% 2.88% 8.68% 7.95% -
  Horiz. % 147.68% 142.81% 130.06% 120.69% 117.32% 107.95% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,658 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.08% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.72 % 6.02 % 2.49 % 10.24 % 13.60 % 13.23 % 12.64 % -15.13%
  YoY % -21.59% 141.77% -75.68% -24.71% 2.80% 4.67% -
  Horiz. % 37.34% 47.63% 19.70% 81.01% 107.59% 104.67% 100.00%
ROE 2.49 % 3.37 % 1.20 % 6.13 % 9.77 % 9.61 % 9.33 % -19.74%
  YoY % -26.11% 180.83% -80.42% -37.26% 1.66% 3.00% -
  Horiz. % 26.69% 36.12% 12.86% 65.70% 104.72% 103.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 210.28 212.80 170.84 195.23 225.73 209.64 198.85 0.93%
  YoY % -1.18% 24.56% -12.49% -13.51% 7.68% 5.43% -
  Horiz. % 105.75% 107.02% 85.91% 98.18% 113.52% 105.43% 100.00%
EPS 9.84 12.84 4.16 19.72 30.56 27.68 24.92 -14.34%
  YoY % -23.36% 208.65% -78.90% -35.47% 10.40% 11.08% -
  Horiz. % 39.49% 51.52% 16.69% 79.13% 122.63% 111.08% 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 3.9400 3.8100 3.4700 3.2200 3.1300 2.8800 2.6700 6.69%
  YoY % 3.41% 9.80% 7.76% 2.88% 8.68% 7.87% -
  Horiz. % 147.57% 142.70% 129.96% 120.60% 117.23% 107.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 210.28 212.80 170.84 195.23 225.73 209.64 198.69 0.95%
  YoY % -1.18% 24.56% -12.49% -13.51% 7.68% 5.51% -
  Horiz. % 105.83% 107.10% 85.98% 98.26% 113.61% 105.51% 100.00%
EPS 9.84 12.84 4.16 19.72 30.56 27.68 24.90 -14.32%
  YoY % -23.36% 208.65% -78.90% -35.47% 10.40% 11.16% -
  Horiz. % 39.52% 51.57% 16.71% 79.20% 122.73% 111.16% 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 3.9400 3.8100 3.4700 3.2200 3.1300 2.8800 2.6679 6.71%
  YoY % 3.41% 9.80% 7.76% 2.88% 8.68% 7.95% -
  Horiz. % 147.68% 142.81% 130.06% 120.69% 117.32% 107.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.4900 2.7400 3.0000 2.3900 1.9600 1.8600 1.6500 -
P/RPS 1.18 1.29 1.76 1.22 0.87 0.89 0.83 6.03%
  YoY % -8.53% -26.70% 44.26% 40.23% -2.25% 7.23% -
  Horiz. % 142.17% 155.42% 212.05% 146.99% 104.82% 107.23% 100.00%
P/EPS 25.35 21.31 72.15 12.11 6.41 6.72 6.62 25.05%
  YoY % 18.96% -70.46% 495.79% 88.92% -4.61% 1.51% -
  Horiz. % 382.93% 321.90% 1,089.88% 182.93% 96.83% 101.51% 100.00%
EY 3.94 4.69 1.39 8.26 15.60 14.88 15.10 -20.05%
  YoY % -15.99% 237.41% -83.17% -47.05% 4.84% -1.46% -
  Horiz. % 26.09% 31.06% 9.21% 54.70% 103.31% 98.54% 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 0.63 0.72 0.86 0.74 0.63 0.65 0.62 0.27%
  YoY % -12.50% -16.28% 16.22% 17.46% -3.08% 4.84% -
  Horiz. % 101.61% 116.13% 138.71% 119.35% 101.61% 104.84% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 24/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.8300 2.8000 2.8900 2.5000 1.8500 1.8600 1.6800 -
P/RPS 1.35 1.32 1.69 1.28 0.82 0.89 0.84 8.22%
  YoY % 2.27% -21.89% 32.03% 56.10% -7.87% 5.95% -
  Horiz. % 160.71% 157.14% 201.19% 152.38% 97.62% 105.95% 100.00%
P/EPS 28.82 21.78 69.50 12.66 6.05 6.72 6.74 27.37%
  YoY % 32.32% -68.66% 448.97% 109.26% -9.97% -0.30% -
  Horiz. % 427.60% 323.15% 1,031.16% 187.83% 89.76% 99.70% 100.00%
EY 3.47 4.59 1.44 7.90 16.53 14.88 14.83 -21.48%
  YoY % -24.40% 218.75% -81.77% -52.21% 11.09% 0.34% -
  Horiz. % 23.40% 30.95% 9.71% 53.27% 111.46% 100.34% 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 0.72 0.73 0.83 0.78 0.59 0.65 0.63 2.25%
  YoY % -1.37% -12.05% 6.41% 32.20% -9.23% 3.17% -
  Horiz. % 114.29% 115.87% 131.75% 123.81% 93.65% 103.17% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers