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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  366  590  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.305+0.025 
 DOLPHIN-WB 0.03+0.025 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.27+0.015 
 PRESBHD 0.58+0.015 
 DOLPHIN 0.080.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS