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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS