Highlights

[UMS] YoY Annualized Quarter Result on 2015-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     158.63%    YoY -     -59.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 87,026 82,560 85,958 74,838 83,088 88,514 81,016 1.20%
  YoY % 5.41% -3.95% 14.86% -9.93% -6.13% 9.25% -
  Horiz. % 107.42% 101.91% 106.10% 92.37% 102.56% 109.25% 100.00%
PBT 6,386 5,736 9,502 6,716 14,702 16,254 13,572 -11.80%
  YoY % 11.33% -39.63% 41.48% -54.32% -9.55% 19.76% -
  Horiz. % 47.05% 42.26% 70.01% 49.48% 108.33% 119.76% 100.00%
Tax -2,106 -1,834 -3,356 -2,302 -3,752 -4,270 -4,180 -10.79%
  YoY % -14.83% 45.35% -45.79% 38.65% 12.13% -2.15% -
  Horiz. % 50.38% 43.88% 80.29% 55.07% 89.76% 102.15% 100.00%
NP 4,280 3,902 6,146 4,414 10,950 11,984 9,392 -12.27%
  YoY % 9.69% -36.51% 39.24% -59.69% -8.63% 27.60% -
  Horiz. % 45.57% 41.55% 65.44% 47.00% 116.59% 127.60% 100.00%
NP to SH 4,236 3,844 6,080 4,376 10,820 11,928 9,324 -12.32%
  YoY % 10.20% -36.78% 38.94% -59.56% -9.29% 27.93% -
  Horiz. % 45.43% 41.23% 65.21% 46.93% 116.04% 127.93% 100.00%
Tax Rate 32.98 % 31.97 % 35.32 % 34.28 % 25.52 % 26.27 % 30.80 % 1.15%
  YoY % 3.16% -9.48% 3.03% 34.33% -2.85% -14.71% -
  Horiz. % 107.08% 103.80% 114.68% 111.30% 82.86% 85.29% 100.00%
Total Cost 82,746 78,658 79,812 70,424 72,138 76,530 71,624 2.43%
  YoY % 5.20% -1.45% 13.33% -2.38% -5.74% 6.85% -
  Horiz. % 115.53% 109.82% 111.43% 98.32% 100.72% 106.85% 100.00%
Net Worth 157,877 157,063 152,587 142,008 134,683 130,208 118,814 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 157,877 157,063 152,587 142,008 134,683 130,208 118,814 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.92 % 4.73 % 7.15 % 5.90 % 13.18 % 13.54 % 11.59 % -13.30%
  YoY % 4.02% -33.85% 21.19% -55.24% -2.66% 16.82% -
  Horiz. % 42.45% 40.81% 61.69% 50.91% 113.72% 116.82% 100.00%
ROE 2.68 % 2.45 % 3.98 % 3.08 % 8.03 % 9.16 % 7.85 % -16.39%
  YoY % 9.39% -38.44% 29.22% -61.64% -12.34% 16.69% -
  Horiz. % 34.14% 31.21% 50.70% 39.24% 102.29% 116.69% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 213.88 202.90 211.25 183.92 204.20 217.53 199.11 1.20%
  YoY % 5.41% -3.95% 14.86% -9.93% -6.13% 9.25% -
  Horiz. % 107.42% 101.90% 106.10% 92.37% 102.56% 109.25% 100.00%
EPS 10.42 9.44 14.94 10.76 26.60 29.32 22.92 -12.31%
  YoY % 10.38% -36.81% 38.85% -59.55% -9.28% 27.92% -
  Horiz. % 45.46% 41.19% 65.18% 46.95% 116.06% 127.92% 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 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 2.9200 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 213.88 202.90 211.25 183.92 204.20 217.53 199.11 1.20%
  YoY % 5.41% -3.95% 14.86% -9.93% -6.13% 9.25% -
  Horiz. % 107.42% 101.90% 106.10% 92.37% 102.56% 109.25% 100.00%
EPS 10.42 9.44 14.94 10.76 26.60 29.32 22.92 -12.31%
  YoY % 10.38% -36.81% 38.85% -59.55% -9.28% 27.92% -
  Horiz. % 45.46% 41.19% 65.18% 46.95% 116.06% 127.92% 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 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 2.9200 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.4000 2.6700 2.7500 2.8400 2.4000 2.0000 1.8500 -
P/RPS 1.12 1.32 1.30 1.54 1.18 0.92 0.93 3.15%
  YoY % -15.15% 1.54% -15.58% 30.51% 28.26% -1.08% -
  Horiz. % 120.43% 141.94% 139.78% 165.59% 126.88% 98.92% 100.00%
P/EPS 23.05 28.26 18.40 26.41 9.03 6.82 8.07 19.11%
  YoY % -18.44% 53.59% -30.33% 192.47% 32.40% -15.49% -
  Horiz. % 285.63% 350.19% 228.00% 327.26% 111.90% 84.51% 100.00%
EY 4.34 3.54 5.43 3.79 11.08 14.66 12.39 -16.03%
  YoY % 22.60% -34.81% 43.27% -65.79% -24.42% 18.32% -
  Horiz. % 35.03% 28.57% 43.83% 30.59% 89.43% 118.32% 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 0.62 0.69 0.73 0.81 0.73 0.63 0.63 -0.27%
  YoY % -10.14% -5.48% -9.88% 10.96% 15.87% 0.00% -
  Horiz. % 98.41% 109.52% 115.87% 128.57% 115.87% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 23/05/16 18/05/15 26/05/14 27/05/13 21/05/12 -
Price 2.4000 2.7900 2.6400 2.5300 2.4700 2.0400 1.6900 -
P/RPS 1.12 1.38 1.25 1.38 1.21 0.94 0.85 4.70%
  YoY % -18.84% 10.40% -9.42% 14.05% 28.72% 10.59% -
  Horiz. % 131.76% 162.35% 147.06% 162.35% 142.35% 110.59% 100.00%
P/EPS 23.05 29.53 17.67 23.53 9.29 6.96 7.38 20.89%
  YoY % -21.94% 67.12% -24.90% 153.28% 33.48% -5.69% -
  Horiz. % 312.33% 400.14% 239.43% 318.83% 125.88% 94.31% 100.00%
EY 4.34 3.39 5.66 4.25 10.77 14.37 13.56 -17.29%
  YoY % 28.02% -40.11% 33.18% -60.54% -25.05% 5.97% -
  Horiz. % 32.01% 25.00% 41.74% 31.34% 79.42% 105.97% 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 0.62 0.72 0.70 0.72 0.75 0.64 0.58 1.12%
  YoY % -13.89% 2.86% -2.78% -4.00% 17.19% 10.34% -
  Horiz. % 106.90% 124.14% 120.69% 124.14% 129.31% 110.34% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers