Highlights

[UMS] YoY Cumulative Quarter Result on 2014-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     75.42%    YoY -     8.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 63,504 73,295 56,906 63,077 65,850 61,824 60,891 0.70%
  YoY % -13.36% 28.80% -9.78% -4.21% 6.51% 1.53% -
  Horiz. % 104.29% 120.37% 93.46% 103.59% 108.14% 101.53% 100.00%
PBT 6,092 9,077 15,370 12,403 11,874 10,120 10,366 -8.47%
  YoY % -32.89% -40.94% 23.92% 4.46% 17.33% -2.37% -
  Horiz. % 58.77% 87.57% 148.27% 119.65% 114.55% 97.63% 100.00%
Tax -1,755 -2,909 -2,189 -2,828 -3,084 -2,878 -2,599 -6.33%
  YoY % 39.67% -32.89% 22.60% 8.30% -7.16% -10.73% -
  Horiz. % 67.53% 111.93% 84.22% 108.81% 118.66% 110.73% 100.00%
NP 4,337 6,168 13,181 9,575 8,790 7,242 7,767 -9.25%
  YoY % -29.69% -53.21% 37.66% 8.93% 21.38% -6.76% -
  Horiz. % 55.84% 79.41% 169.71% 123.28% 113.17% 93.24% 100.00%
NP to SH 4,288 6,126 13,150 9,490 8,736 7,199 7,695 -9.28%
  YoY % -30.00% -53.41% 38.57% 8.63% 21.35% -6.45% -
  Horiz. % 55.72% 79.61% 170.89% 123.33% 113.53% 93.55% 100.00%
Tax Rate 28.81 % 32.05 % 14.24 % 22.80 % 25.97 % 28.44 % 25.07 % 2.34%
  YoY % -10.11% 125.07% -37.54% -12.21% -8.68% 13.44% -
  Horiz. % 114.92% 127.84% 56.80% 90.95% 103.59% 113.44% 100.00%
Total Cost 59,167 67,127 43,725 53,502 57,060 54,582 53,124 1.81%
  YoY % -11.86% 53.52% -18.27% -6.24% 4.54% 2.74% -
  Horiz. % 111.38% 126.36% 82.31% 100.71% 107.41% 102.74% 100.00%
Net Worth 158,691 155,028 150,146 138,752 129,801 118,001 111,091 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.22% -
  Horiz. % 142.85% 139.55% 135.16% 124.90% 116.84% 106.22% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 0.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 158,691 155,028 150,146 138,752 129,801 118,001 111,091 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.22% -
  Horiz. % 142.85% 139.55% 135.16% 124.90% 116.84% 106.22% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,692 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.83 % 8.42 % 23.16 % 15.18 % 13.35 % 11.71 % 12.76 % -9.88%
  YoY % -18.88% -63.64% 52.57% 13.71% 14.01% -8.23% -
  Horiz. % 53.53% 65.99% 181.50% 118.97% 104.62% 91.77% 100.00%
ROE 2.70 % 3.95 % 8.76 % 6.84 % 6.73 % 6.10 % 6.93 % -14.53%
  YoY % -31.65% -54.91% 28.07% 1.63% 10.33% -11.98% -
  Horiz. % 38.96% 57.00% 126.41% 98.70% 97.11% 88.02% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 156.07 180.13 139.85 155.02 161.83 151.94 149.64 0.70%
  YoY % -13.36% 28.80% -9.79% -4.21% 6.51% 1.54% -
  Horiz. % 104.30% 120.38% 93.46% 103.60% 108.15% 101.54% 100.00%
EPS 10.54 15.06 32.32 23.32 21.47 18.00 18.91 -9.27%
  YoY % -30.01% -53.40% 38.59% 8.62% 19.28% -4.81% -
  Horiz. % 55.74% 79.64% 170.91% 123.32% 113.54% 95.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 2.7300 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.23% -
  Horiz. % 142.86% 139.56% 135.16% 124.91% 116.85% 106.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 156.07 180.13 139.85 155.02 161.83 151.94 149.65 0.70%
  YoY % -13.36% 28.80% -9.79% -4.21% 6.51% 1.53% -
  Horiz. % 104.29% 120.37% 93.45% 103.59% 108.14% 101.53% 100.00%
EPS 10.54 15.06 32.32 23.32 21.47 18.00 18.91 -9.27%
  YoY % -30.01% -53.40% 38.59% 8.62% 19.28% -4.81% -
  Horiz. % 55.74% 79.64% 170.91% 123.32% 113.54% 95.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 2.7302 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.22% -
  Horiz. % 142.85% 139.55% 135.15% 124.90% 116.84% 106.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.6000 2.5600 2.5800 2.5700 2.1700 1.8800 1.6800 -
P/RPS 1.67 1.42 1.84 1.66 1.34 1.24 1.12 6.88%
  YoY % 17.61% -22.83% 10.84% 23.88% 8.06% 10.71% -
  Horiz. % 149.11% 126.79% 164.29% 148.21% 119.64% 110.71% 100.00%
P/EPS 24.67 17.00 7.98 11.02 10.11 10.63 8.88 18.55%
  YoY % 45.12% 113.03% -27.59% 9.00% -4.89% 19.71% -
  Horiz. % 277.82% 191.44% 89.86% 124.10% 113.85% 119.71% 100.00%
EY 4.05 5.88 12.53 9.07 9.89 9.41 11.26 -15.66%
  YoY % -31.12% -53.07% 38.15% -8.29% 5.10% -16.43% -
  Horiz. % 35.97% 52.22% 111.28% 80.55% 87.83% 83.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.67 0.70 0.75 0.68 0.65 0.62 1.30%
  YoY % 0.00% -4.29% -6.67% 10.29% 4.62% 4.84% -
  Horiz. % 108.06% 108.06% 112.90% 120.97% 109.68% 104.84% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 -
Price 2.7000 2.5500 2.7000 3.0000 2.4800 2.0300 1.6300 -
P/RPS 1.73 1.42 1.93 1.94 1.53 1.34 1.09 8.00%
  YoY % 21.83% -26.42% -0.52% 26.80% 14.18% 22.94% -
  Horiz. % 158.72% 130.28% 177.06% 177.98% 140.37% 122.94% 100.00%
P/EPS 25.62 16.94 8.35 12.86 11.55 11.47 8.62 19.89%
  YoY % 51.24% 102.87% -35.07% 11.34% 0.70% 33.06% -
  Horiz. % 297.22% 196.52% 96.87% 149.19% 133.99% 133.06% 100.00%
EY 3.90 5.90 11.97 7.77 8.66 8.72 11.60 -16.60%
  YoY % -33.90% -50.71% 54.05% -10.28% -0.69% -24.83% -
  Horiz. % 33.62% 50.86% 103.19% 66.98% 74.66% 75.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.67 0.73 0.88 0.78 0.70 0.60 2.35%
  YoY % 2.99% -8.22% -17.05% 12.82% 11.43% 16.67% -
  Horiz. % 115.00% 111.67% 121.67% 146.67% 130.00% 116.67% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers