Highlights

[UMS] YoY Cumulative Quarter Result on 2013-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -80.57%    YoY -     -35.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 21,391 21,647 17,379 19,860 22,962 21,326 20,212 0.95%
  YoY % -1.18% 24.56% -12.49% -13.51% 7.67% 5.51% -
  Horiz. % 105.83% 107.10% 85.98% 98.26% 113.61% 105.51% 100.00%
PBT 1,505 2,235 955 2,827 4,330 3,836 3,498 -13.10%
  YoY % -32.66% 134.03% -66.22% -34.71% 12.88% 9.66% -
  Horiz. % 43.02% 63.89% 27.30% 80.82% 123.79% 109.66% 100.00%
Tax -496 -931 -523 -794 -1,207 -1,014 -944 -10.16%
  YoY % 46.72% -78.01% 34.13% 34.22% -19.03% -7.42% -
  Horiz. % 52.54% 98.62% 55.40% 84.11% 127.86% 107.42% 100.00%
NP 1,009 1,304 432 2,033 3,123 2,822 2,554 -14.33%
  YoY % -22.62% 201.85% -78.75% -34.90% 10.67% 10.49% -
  Horiz. % 39.51% 51.06% 16.91% 79.60% 122.28% 110.49% 100.00%
NP to SH 999 1,308 423 2,008 3,110 2,815 2,533 -14.35%
  YoY % -23.62% 209.22% -78.93% -35.43% 10.48% 11.13% -
  Horiz. % 39.44% 51.64% 16.70% 79.27% 122.78% 111.13% 100.00%
Tax Rate 32.96 % 41.66 % 54.76 % 28.09 % 27.88 % 26.43 % 26.99 % 3.38%
  YoY % -20.88% -23.92% 94.94% 0.75% 5.49% -2.07% -
  Horiz. % 122.12% 154.35% 202.89% 104.08% 103.30% 97.93% 100.00%
Total Cost 20,382 20,343 16,947 17,827 19,839 18,504 17,658 2.42%
  YoY % 0.19% 20.04% -4.94% -10.14% 7.21% 4.79% -
  Horiz. % 115.43% 115.21% 95.97% 100.96% 112.35% 104.79% 100.00%
Net Worth 160,318 155,028 141,194 131,021 127,359 117,187 108,557 6.71%
  YoY % 3.41% 9.80% 7.76% 2.88% 8.68% 7.95% -
  Horiz. % 147.68% 142.81% 130.06% 120.69% 117.32% 107.95% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 160,318 155,028 141,194 131,021 127,359 117,187 108,557 6.71%
  YoY % 3.41% 9.80% 7.76% 2.88% 8.68% 7.95% -
  Horiz. % 147.68% 142.81% 130.06% 120.69% 117.32% 107.95% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,658 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.08% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.72 % 6.02 % 2.49 % 10.24 % 13.60 % 13.23 % 12.64 % -15.13%
  YoY % -21.59% 141.77% -75.68% -24.71% 2.80% 4.67% -
  Horiz. % 37.34% 47.63% 19.70% 81.01% 107.59% 104.67% 100.00%
ROE 0.62 % 0.84 % 0.30 % 1.53 % 2.44 % 2.40 % 2.33 % -19.78%
  YoY % -26.19% 180.00% -80.39% -37.30% 1.67% 3.00% -
  Horiz. % 26.61% 36.05% 12.88% 65.67% 104.72% 103.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 52.57 53.20 42.71 48.81 56.43 52.41 49.71 0.94%
  YoY % -1.18% 24.56% -12.50% -13.50% 7.67% 5.43% -
  Horiz. % 105.75% 107.02% 85.92% 98.19% 113.52% 105.43% 100.00%
EPS 2.46 3.21 1.04 4.93 7.64 6.92 6.23 -14.34%
  YoY % -23.36% 208.65% -78.90% -35.47% 10.40% 11.08% -
  Horiz. % 39.49% 51.52% 16.69% 79.13% 122.63% 111.08% 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 3.9400 3.8100 3.4700 3.2200 3.1300 2.8800 2.6700 6.69%
  YoY % 3.41% 9.80% 7.76% 2.88% 8.68% 7.87% -
  Horiz. % 147.57% 142.70% 129.96% 120.60% 117.23% 107.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 52.57 53.20 42.71 48.81 56.43 52.41 49.67 0.95%
  YoY % -1.18% 24.56% -12.50% -13.50% 7.67% 5.52% -
  Horiz. % 105.84% 107.11% 85.99% 98.27% 113.61% 105.52% 100.00%
EPS 2.46 3.21 1.04 4.93 7.64 6.92 6.23 -14.34%
  YoY % -23.36% 208.65% -78.90% -35.47% 10.40% 11.08% -
  Horiz. % 39.49% 51.52% 16.69% 79.13% 122.63% 111.08% 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 3.9400 3.8100 3.4700 3.2200 3.1300 2.8800 2.6679 6.71%
  YoY % 3.41% 9.80% 7.76% 2.88% 8.68% 7.95% -
  Horiz. % 147.68% 142.81% 130.06% 120.69% 117.32% 107.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.4900 2.7400 3.0000 2.3900 1.9600 1.8600 1.6500 -
P/RPS 4.74 5.15 7.02 4.90 3.47 3.55 3.32 6.11%
  YoY % -7.96% -26.64% 43.27% 41.21% -2.25% 6.93% -
  Horiz. % 142.77% 155.12% 211.45% 147.59% 104.52% 106.93% 100.00%
P/EPS 101.42 85.24 288.58 48.43 25.64 26.89 26.48 25.06%
  YoY % 18.98% -70.46% 495.87% 88.88% -4.65% 1.55% -
  Horiz. % 383.01% 321.90% 1,089.80% 182.89% 96.83% 101.55% 100.00%
EY 0.99 1.17 0.35 2.06 3.90 3.72 3.78 -20.00%
  YoY % -15.38% 234.29% -83.01% -47.18% 4.84% -1.59% -
  Horiz. % 26.19% 30.95% 9.26% 54.50% 103.17% 98.41% 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 0.63 0.72 0.86 0.74 0.63 0.65 0.62 0.27%
  YoY % -12.50% -16.28% 16.22% 17.46% -3.08% 4.84% -
  Horiz. % 101.61% 116.13% 138.71% 119.35% 101.61% 104.84% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 24/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.8300 2.8000 2.8900 2.5000 1.8500 1.8600 1.6800 -
P/RPS 5.38 5.26 6.77 5.12 3.28 3.55 3.38 8.05%
  YoY % 2.28% -22.30% 32.23% 56.10% -7.61% 5.03% -
  Horiz. % 159.17% 155.62% 200.30% 151.48% 97.04% 105.03% 100.00%
P/EPS 115.27 87.10 278.00 50.66 24.20 26.89 26.97 27.36%
  YoY % 32.34% -68.67% 448.76% 109.34% -10.00% -0.30% -
  Horiz. % 427.40% 322.95% 1,030.78% 187.84% 89.73% 99.70% 100.00%
EY 0.87 1.15 0.36 1.97 4.13 3.72 3.71 -21.45%
  YoY % -24.35% 219.44% -81.73% -52.30% 11.02% 0.27% -
  Horiz. % 23.45% 31.00% 9.70% 53.10% 111.32% 100.27% 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 0.72 0.73 0.83 0.78 0.59 0.65 0.63 2.25%
  YoY % -1.37% -12.05% 6.41% 32.20% -9.23% 3.17% -
  Horiz. % 114.29% 115.87% 131.75% 123.81% 93.65% 103.17% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers