Highlights

[UMS] YoY Cumulative Quarter Result on 2013-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     91.77%    YoY -     27.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 42,979 37,419 41,544 44,257 40,508 38,657 36,283 2.86%
  YoY % 14.86% -9.93% -6.13% 9.25% 4.79% 6.54% -
  Horiz. % 118.45% 103.13% 114.50% 121.98% 111.64% 106.54% 100.00%
PBT 4,751 3,358 7,351 8,127 6,786 6,144 4,979 -0.78%
  YoY % 41.48% -54.32% -9.55% 19.76% 10.45% 23.40% -
  Horiz. % 95.42% 67.44% 147.64% 163.23% 136.29% 123.40% 100.00%
Tax -1,678 -1,151 -1,876 -2,135 -2,090 -1,701 -1,488 2.02%
  YoY % -45.79% 38.65% 12.13% -2.15% -22.87% -14.31% -
  Horiz. % 112.77% 77.35% 126.08% 143.48% 140.46% 114.31% 100.00%
NP 3,073 2,207 5,475 5,992 4,696 4,443 3,491 -2.10%
  YoY % 39.24% -59.69% -8.63% 27.60% 5.69% 27.27% -
  Horiz. % 88.03% 63.22% 156.83% 171.64% 134.52% 127.27% 100.00%
NP to SH 3,040 2,188 5,410 5,964 4,662 4,401 3,453 -2.10%
  YoY % 38.94% -59.56% -9.29% 27.93% 5.93% 27.45% -
  Horiz. % 88.04% 63.37% 156.68% 172.72% 135.01% 127.45% 100.00%
Tax Rate 35.32 % 34.28 % 25.52 % 26.27 % 30.80 % 27.69 % 29.89 % 2.82%
  YoY % 3.03% 34.33% -2.85% -14.71% 11.23% -7.36% -
  Horiz. % 118.17% 114.69% 85.38% 87.89% 103.04% 92.64% 100.00%
Total Cost 39,906 35,212 36,069 38,265 35,812 34,214 32,792 3.32%
  YoY % 13.33% -2.38% -5.74% 6.85% 4.67% 4.34% -
  Horiz. % 121.69% 107.38% 109.99% 116.69% 109.21% 104.34% 100.00%
Net Worth 152,587 142,008 134,683 130,208 118,814 110,635 102,898 6.78%
  YoY % 7.45% 5.44% 3.44% 9.59% 7.39% 7.52% -
  Horiz. % 148.29% 138.01% 130.89% 126.54% 115.47% 107.52% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 152,587 142,008 134,683 130,208 118,814 110,635 102,898 6.78%
  YoY % 7.45% 5.44% 3.44% 9.59% 7.39% 7.52% -
  Horiz. % 148.29% 138.01% 130.89% 126.54% 115.47% 107.52% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,674 40,671 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.04% 0.01% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.01% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.15 % 5.90 % 13.18 % 13.54 % 11.59 % 11.49 % 9.62 % -4.82%
  YoY % 21.19% -55.24% -2.66% 16.82% 0.87% 19.44% -
  Horiz. % 74.32% 61.33% 137.01% 140.75% 120.48% 119.44% 100.00%
ROE 1.99 % 1.54 % 4.02 % 4.58 % 3.92 % 3.98 % 3.36 % -8.35%
  YoY % 29.22% -61.69% -12.23% 16.84% -1.51% 18.45% -
  Horiz. % 59.23% 45.83% 119.64% 136.31% 116.67% 118.45% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 105.63 91.96 102.10 108.77 99.55 95.04 89.21 2.85%
  YoY % 14.87% -9.93% -6.13% 9.26% 4.75% 6.54% -
  Horiz. % 118.41% 103.08% 114.45% 121.93% 111.59% 106.54% 100.00%
EPS 7.47 5.38 13.30 14.66 11.46 10.82 8.49 -2.11%
  YoY % 38.85% -59.55% -9.28% 27.92% 5.91% 27.44% -
  Horiz. % 87.99% 63.37% 156.65% 172.67% 134.98% 127.44% 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 3.7500 3.4900 3.3100 3.2000 2.9200 2.7200 2.5300 6.77%
  YoY % 7.45% 5.44% 3.44% 9.59% 7.35% 7.51% -
  Horiz. % 148.22% 137.94% 130.83% 126.48% 115.42% 107.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 105.63 91.96 102.10 108.77 99.55 95.00 89.17 2.86%
  YoY % 14.87% -9.93% -6.13% 9.26% 4.79% 6.54% -
  Horiz. % 118.46% 103.13% 114.50% 121.98% 111.64% 106.54% 100.00%
EPS 7.47 5.38 13.30 14.66 11.46 10.82 8.49 -2.11%
  YoY % 38.85% -59.55% -9.28% 27.92% 5.91% 27.44% -
  Horiz. % 87.99% 63.37% 156.65% 172.67% 134.98% 127.44% 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 3.7500 3.4900 3.3100 3.2000 2.9200 2.7190 2.5288 6.78%
  YoY % 7.45% 5.44% 3.44% 9.59% 7.39% 7.52% -
  Horiz. % 148.29% 138.01% 130.89% 126.54% 115.47% 107.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.7500 2.8400 2.4000 2.0000 1.8500 1.7500 1.3900 -
P/RPS 2.60 3.09 2.35 1.84 1.86 1.84 1.56 8.88%
  YoY % -15.86% 31.49% 27.72% -1.08% 1.09% 17.95% -
  Horiz. % 166.67% 198.08% 150.64% 117.95% 119.23% 117.95% 100.00%
P/EPS 36.81 52.82 18.05 13.65 16.15 16.17 16.37 14.45%
  YoY % -30.31% 192.63% 32.23% -15.48% -0.12% -1.22% -
  Horiz. % 224.86% 322.66% 110.26% 83.38% 98.66% 98.78% 100.00%
EY 2.72 1.89 5.54 7.33 6.19 6.18 6.11 -12.61%
  YoY % 43.92% -65.88% -24.42% 18.42% 0.16% 1.15% -
  Horiz. % 44.52% 30.93% 90.67% 119.97% 101.31% 101.15% 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 0.73 0.81 0.73 0.63 0.63 0.64 0.55 4.83%
  YoY % -9.88% 10.96% 15.87% 0.00% -1.56% 16.36% -
  Horiz. % 132.73% 147.27% 132.73% 114.55% 114.55% 116.36% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 18/05/15 26/05/14 27/05/13 21/05/12 27/05/11 26/05/10 -
Price 2.6400 2.5300 2.4700 2.0400 1.6900 1.6100 1.2200 -
P/RPS 2.50 2.75 2.42 1.88 1.70 1.69 1.37 10.53%
  YoY % -9.09% 13.64% 28.72% 10.59% 0.59% 23.36% -
  Horiz. % 182.48% 200.73% 176.64% 137.23% 124.09% 123.36% 100.00%
P/EPS 35.34 47.05 18.58 13.92 14.75 14.88 14.37 16.17%
  YoY % -24.89% 153.23% 33.48% -5.63% -0.87% 3.55% -
  Horiz. % 245.93% 327.42% 129.30% 96.87% 102.64% 103.55% 100.00%
EY 2.83 2.13 5.38 7.18 6.78 6.72 6.96 -13.92%
  YoY % 32.86% -60.41% -25.07% 5.90% 0.89% -3.45% -
  Horiz. % 40.66% 30.60% 77.30% 103.16% 97.41% 96.55% 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 0.70 0.72 0.75 0.64 0.58 0.59 0.48 6.48%
  YoY % -2.78% -4.00% 17.19% 10.34% -1.69% 22.92% -
  Horiz. % 145.83% 150.00% 156.25% 133.33% 120.83% 122.92% 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