Highlights

[UMS] YoY Cumulative Quarter Result on 2014-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     25.11%    YoY -     14.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 82,615 96,161 74,961 82,928 85,538 81,773 80,903 0.35%
  YoY % -14.09% 28.28% -9.61% -3.05% 4.60% 1.08% -
  Horiz. % 102.12% 118.86% 92.66% 102.50% 105.73% 101.08% 100.00%
PBT 7,753 11,240 18,087 14,899 14,801 17,074 14,752 -10.16%
  YoY % -31.02% -37.86% 21.40% 0.66% -13.31% 15.74% -
  Horiz. % 52.56% 76.19% 122.61% 101.00% 100.33% 115.74% 100.00%
Tax -2,090 -3,331 -2,044 -2,954 -4,408 -3,871 -3,555 -8.47%
  YoY % 37.26% -62.96% 30.81% 32.99% -13.87% -8.89% -
  Horiz. % 58.79% 93.70% 57.50% 83.09% 123.99% 108.89% 100.00%
NP 5,663 7,909 16,043 11,945 10,393 13,203 11,197 -10.73%
  YoY % -28.40% -50.70% 34.31% 14.93% -21.28% 17.92% -
  Horiz. % 50.58% 70.63% 143.28% 106.68% 92.82% 117.92% 100.00%
NP to SH 5,594 7,858 16,000 11,873 10,334 13,152 11,120 -10.81%
  YoY % -28.81% -50.89% 34.76% 14.89% -21.43% 18.27% -
  Horiz. % 50.31% 70.67% 143.88% 106.77% 92.93% 118.27% 100.00%
Tax Rate 26.96 % 29.64 % 11.30 % 19.83 % 29.78 % 22.67 % 24.10 % 1.88%
  YoY % -9.04% 162.30% -43.02% -33.41% 31.36% -5.93% -
  Horiz. % 111.87% 122.99% 46.89% 82.28% 123.57% 94.07% 100.00%
Total Cost 76,952 88,252 58,918 70,983 75,145 68,570 69,706 1.66%
  YoY % -12.80% 49.79% -17.00% -5.54% 9.59% -1.63% -
  Horiz. % 110.40% 126.61% 84.52% 101.83% 107.80% 98.37% 100.00%
Net Worth 159,504 159,097 154,215 139,973 128,173 124,511 114,334 5.70%
  YoY % 0.26% 3.17% 10.17% 9.21% 2.94% 8.90% -
  Horiz. % 139.51% 139.15% 134.88% 122.42% 112.10% 108.90% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 40 40 40 40 36 - 4,068 -53.55%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
Div Payout % 0.73 % 0.52 % 0.25 % 0.34 % 0.35 % - % 36.59 % -47.89%
  YoY % 40.38% 108.00% -26.47% -2.86% 0.00% 0.00% -
  Horiz. % 2.00% 1.42% 0.68% 0.93% 0.96% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 159,504 159,097 154,215 139,973 128,173 124,511 114,334 5.70%
  YoY % 0.26% 3.17% 10.17% 9.21% 2.94% 8.90% -
  Horiz. % 139.51% 139.15% 134.88% 122.42% 112.10% 108.90% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,688 0.00%
  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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.85 % 8.22 % 21.40 % 14.40 % 12.15 % 16.15 % 13.84 % -11.05%
  YoY % -16.67% -61.59% 48.61% 18.52% -24.77% 16.69% -
  Horiz. % 49.49% 59.39% 154.62% 104.05% 87.79% 116.69% 100.00%
ROE 3.51 % 4.94 % 10.38 % 8.48 % 8.06 % 10.56 % 9.73 % -15.61%
  YoY % -28.95% -52.41% 22.41% 5.21% -23.67% 8.53% -
  Horiz. % 36.07% 50.77% 106.68% 87.15% 82.84% 108.53% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 203.04 236.33 184.22 203.80 210.22 200.97 198.83 0.35%
  YoY % -14.09% 28.29% -9.61% -3.05% 4.60% 1.08% -
  Horiz. % 102.12% 118.86% 92.65% 102.50% 105.73% 101.08% 100.00%
EPS 13.75 19.31 39.32 29.18 25.40 32.32 27.33 -10.81%
  YoY % -28.79% -50.89% 34.75% 14.88% -21.41% 18.26% -
  Horiz. % 50.31% 70.65% 143.87% 106.77% 92.94% 118.26% 100.00%
DPS 0.10 0.10 0.10 0.10 0.09 0.00 10.00 -53.55%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
NAPS 3.9200 3.9100 3.7900 3.4400 3.1500 3.0600 2.8100 5.70%
  YoY % 0.26% 3.17% 10.17% 9.21% 2.94% 8.90% -
  Horiz. % 139.50% 139.15% 134.88% 122.42% 112.10% 108.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 203.04 236.33 184.22 203.80 210.22 200.97 198.83 0.35%
  YoY % -14.09% 28.29% -9.61% -3.05% 4.60% 1.08% -
  Horiz. % 102.12% 118.86% 92.65% 102.50% 105.73% 101.08% 100.00%
EPS 13.75 19.31 39.32 29.18 25.40 32.32 27.33 -10.81%
  YoY % -28.79% -50.89% 34.75% 14.88% -21.41% 18.26% -
  Horiz. % 50.31% 70.65% 143.87% 106.77% 92.94% 118.26% 100.00%
DPS 0.10 0.10 0.10 0.10 0.09 0.00 10.00 -53.55%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
NAPS 3.9200 3.9100 3.7900 3.4400 3.1500 3.0600 2.8099 5.70%
  YoY % 0.26% 3.17% 10.17% 9.21% 2.94% 8.90% -
  Horiz. % 139.51% 139.15% 134.88% 122.42% 112.10% 108.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.5000 2.8700 2.6000 3.0000 2.5900 1.8600 1.5800 -
P/RPS 1.23 1.21 1.41 1.47 1.23 0.93 0.79 7.65%
  YoY % 1.65% -14.18% -4.08% 19.51% 32.26% 17.72% -
  Horiz. % 155.70% 153.16% 178.48% 186.08% 155.70% 117.72% 100.00%
P/EPS 18.18 14.86 6.61 10.28 10.20 5.75 5.78 21.02%
  YoY % 22.34% 124.81% -35.70% 0.78% 77.39% -0.52% -
  Horiz. % 314.53% 257.09% 114.36% 177.85% 176.47% 99.48% 100.00%
EY 5.50 6.73 15.12 9.73 9.81 17.38 17.30 -17.37%
  YoY % -18.28% -55.49% 55.40% -0.82% -43.56% 0.46% -
  Horiz. % 31.79% 38.90% 87.40% 56.24% 56.71% 100.46% 100.00%
DY 0.04 0.03 0.04 0.03 0.03 0.00 6.33 -56.97%
  YoY % 33.33% -25.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.63% 0.47% 0.63% 0.47% 0.47% 0.00% 100.00%
P/NAPS 0.64 0.73 0.69 0.87 0.82 0.61 0.56 2.25%
  YoY % -12.33% 5.80% -20.69% 6.10% 34.43% 8.93% -
  Horiz. % 114.29% 130.36% 123.21% 155.36% 146.43% 108.93% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 29/11/16 20/11/15 25/11/14 27/11/13 26/11/12 24/11/11 -
Price 2.6000 2.7300 2.7300 2.9000 2.6800 1.9000 1.8000 -
P/RPS 1.28 1.16 1.48 1.42 1.27 0.95 0.91 5.85%
  YoY % 10.34% -21.62% 4.23% 11.81% 33.68% 4.40% -
  Horiz. % 140.66% 127.47% 162.64% 156.04% 139.56% 104.40% 100.00%
P/EPS 18.91 14.14 6.94 9.94 10.55 5.88 6.59 19.19%
  YoY % 33.73% 103.75% -30.18% -5.78% 79.42% -10.77% -
  Horiz. % 286.95% 214.57% 105.31% 150.83% 160.09% 89.23% 100.00%
EY 5.29 7.07 14.40 10.06 9.48 17.01 15.18 -16.10%
  YoY % -25.18% -50.90% 43.14% 6.12% -44.27% 12.06% -
  Horiz. % 34.85% 46.57% 94.86% 66.27% 62.45% 112.06% 100.00%
DY 0.04 0.04 0.04 0.03 0.03 0.00 5.56 -56.03%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.72% 0.72% 0.72% 0.54% 0.54% 0.00% 100.00%
P/NAPS 0.66 0.70 0.72 0.84 0.85 0.62 0.64 0.51%
  YoY % -5.71% -2.78% -14.29% -1.18% 37.10% -3.12% -
  Horiz. % 103.13% 109.38% 112.50% 131.25% 132.81% 96.88% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

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