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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers