Highlights

[UMS] YoY Cumulative Quarter Result on 2013-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     46.48%    YoY -     21.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 73,295 56,906 63,077 65,850 61,824 60,891 54,791 4.96%
  YoY % 28.80% -9.78% -4.21% 6.51% 1.53% 11.13% -
  Horiz. % 133.77% 103.86% 115.12% 120.18% 112.84% 111.13% 100.00%
PBT 9,077 15,370 12,403 11,874 10,120 10,366 7,793 2.57%
  YoY % -40.94% 23.92% 4.46% 17.33% -2.37% 33.02% -
  Horiz. % 116.48% 197.23% 159.16% 152.37% 129.86% 133.02% 100.00%
Tax -2,909 -2,189 -2,828 -3,084 -2,878 -2,599 -2,349 3.62%
  YoY % -32.89% 22.60% 8.30% -7.16% -10.73% -10.64% -
  Horiz. % 123.84% 93.19% 120.39% 131.29% 122.52% 110.64% 100.00%
NP 6,168 13,181 9,575 8,790 7,242 7,767 5,444 2.10%
  YoY % -53.21% 37.66% 8.93% 21.38% -6.76% 42.67% -
  Horiz. % 113.30% 242.12% 175.88% 161.46% 133.03% 142.67% 100.00%
NP to SH 6,126 13,150 9,490 8,736 7,199 7,695 5,389 2.16%
  YoY % -53.41% 38.57% 8.63% 21.35% -6.45% 42.79% -
  Horiz. % 113.68% 244.02% 176.10% 162.11% 133.59% 142.79% 100.00%
Tax Rate 32.05 % 14.24 % 22.80 % 25.97 % 28.44 % 25.07 % 30.14 % 1.03%
  YoY % 125.07% -37.54% -12.21% -8.68% 13.44% -16.82% -
  Horiz. % 106.34% 47.25% 75.65% 86.16% 94.36% 83.18% 100.00%
Total Cost 67,127 43,725 53,502 57,060 54,582 53,124 49,347 5.26%
  YoY % 53.52% -18.27% -6.24% 4.54% 2.74% 7.65% -
  Horiz. % 136.03% 88.61% 108.42% 115.63% 110.61% 107.65% 100.00%
Net Worth 155,028 150,146 138,752 129,801 118,001 111,091 102,977 7.05%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.22% 7.88% -
  Horiz. % 150.55% 145.81% 134.74% 126.05% 114.59% 107.88% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 40 20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 99.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 199.95% 100.00%
Div Payout % - % - % - % - % - % 0.53 % 0.38 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 39.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 139.47% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 155,028 150,146 138,752 129,801 118,001 111,091 102,977 7.05%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.22% 7.88% -
  Horiz. % 150.55% 145.81% 134.74% 126.05% 114.59% 107.88% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,692 40,702 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% -0.02% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.98% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.42 % 23.16 % 15.18 % 13.35 % 11.71 % 12.76 % 9.94 % -2.73%
  YoY % -63.64% 52.57% 13.71% 14.01% -8.23% 28.37% -
  Horiz. % 84.71% 233.00% 152.72% 134.31% 117.81% 128.37% 100.00%
ROE 3.95 % 8.76 % 6.84 % 6.73 % 6.10 % 6.93 % 5.23 % -4.57%
  YoY % -54.91% 28.07% 1.63% 10.33% -11.98% 32.50% -
  Horiz. % 75.53% 167.50% 130.78% 128.68% 116.63% 132.50% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 180.13 139.85 155.02 161.83 151.94 149.64 134.61 4.97%
  YoY % 28.80% -9.79% -4.21% 6.51% 1.54% 11.17% -
  Horiz. % 133.82% 103.89% 115.16% 120.22% 112.87% 111.17% 100.00%
EPS 15.06 32.32 23.32 21.47 18.00 18.91 13.24 2.17%
  YoY % -53.40% 38.59% 8.62% 19.28% -4.81% 42.82% -
  Horiz. % 113.75% 244.11% 176.13% 162.16% 135.95% 142.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 3.8100 3.6900 3.4100 3.1900 2.9000 2.7300 2.5300 7.06%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.23% 7.91% -
  Horiz. % 150.59% 145.85% 134.78% 126.09% 114.62% 107.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 180.13 139.85 155.02 161.83 151.94 149.65 134.65 4.96%
  YoY % 28.80% -9.79% -4.21% 6.51% 1.53% 11.14% -
  Horiz. % 133.78% 103.86% 115.13% 120.19% 112.84% 111.14% 100.00%
EPS 15.06 32.32 23.32 21.47 18.00 18.91 13.24 2.17%
  YoY % -53.40% 38.59% 8.62% 19.28% -4.81% 42.82% -
  Horiz. % 113.75% 244.11% 176.13% 162.16% 135.95% 142.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 3.8100 3.6900 3.4100 3.1900 2.9000 2.7302 2.5308 7.05%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.22% 7.88% -
  Horiz. % 150.55% 145.80% 134.74% 126.05% 114.59% 107.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.5600 2.5800 2.5700 2.1700 1.8800 1.6800 1.1900 -
P/RPS 1.42 1.84 1.66 1.34 1.24 1.12 0.88 8.29%
  YoY % -22.83% 10.84% 23.88% 8.06% 10.71% 27.27% -
  Horiz. % 161.36% 209.09% 188.64% 152.27% 140.91% 127.27% 100.00%
P/EPS 17.00 7.98 11.02 10.11 10.63 8.88 8.99 11.19%
  YoY % 113.03% -27.59% 9.00% -4.89% 19.71% -1.22% -
  Horiz. % 189.10% 88.77% 122.58% 112.46% 118.24% 98.78% 100.00%
EY 5.88 12.53 9.07 9.89 9.41 11.26 11.13 -10.08%
  YoY % -53.07% 38.15% -8.29% 5.10% -16.43% 1.17% -
  Horiz. % 52.83% 112.58% 81.49% 88.86% 84.55% 101.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
P/NAPS 0.67 0.70 0.75 0.68 0.65 0.62 0.47 6.08%
  YoY % -4.29% -6.67% 10.29% 4.62% 4.84% 31.91% -
  Horiz. % 142.55% 148.94% 159.57% 144.68% 138.30% 131.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 -
Price 2.5500 2.7000 3.0000 2.4800 2.0300 1.6300 1.3000 -
P/RPS 1.42 1.93 1.94 1.53 1.34 1.09 0.97 6.55%
  YoY % -26.42% -0.52% 26.80% 14.18% 22.94% 12.37% -
  Horiz. % 146.39% 198.97% 200.00% 157.73% 138.14% 112.37% 100.00%
P/EPS 16.94 8.35 12.86 11.55 11.47 8.62 9.82 9.50%
  YoY % 102.87% -35.07% 11.34% 0.70% 33.06% -12.22% -
  Horiz. % 172.51% 85.03% 130.96% 117.62% 116.80% 87.78% 100.00%
EY 5.90 11.97 7.77 8.66 8.72 11.60 10.18 -8.68%
  YoY % -50.71% 54.05% -10.28% -0.69% -24.83% 13.95% -
  Horiz. % 57.96% 117.58% 76.33% 85.07% 85.66% 113.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
P/NAPS 0.67 0.73 0.88 0.78 0.70 0.60 0.51 4.65%
  YoY % -8.22% -17.05% 12.82% 11.43% 16.67% 17.65% -
  Horiz. % 131.37% 143.14% 172.55% 152.94% 137.25% 117.65% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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