Highlights

[UMS] YoY Cumulative Quarter Result on 2015-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     417.26%    YoY -     -59.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 43,513 41,280 42,979 37,419 41,544 44,257 40,508 1.20%
  YoY % 5.41% -3.95% 14.86% -9.93% -6.13% 9.25% -
  Horiz. % 107.42% 101.91% 106.10% 92.37% 102.56% 109.25% 100.00%
PBT 3,193 2,868 4,751 3,358 7,351 8,127 6,786 -11.80%
  YoY % 11.33% -39.63% 41.48% -54.32% -9.55% 19.76% -
  Horiz. % 47.05% 42.26% 70.01% 49.48% 108.33% 119.76% 100.00%
Tax -1,053 -917 -1,678 -1,151 -1,876 -2,135 -2,090 -10.79%
  YoY % -14.83% 45.35% -45.79% 38.65% 12.13% -2.15% -
  Horiz. % 50.38% 43.88% 80.29% 55.07% 89.76% 102.15% 100.00%
NP 2,140 1,951 3,073 2,207 5,475 5,992 4,696 -12.27%
  YoY % 9.69% -36.51% 39.24% -59.69% -8.63% 27.60% -
  Horiz. % 45.57% 41.55% 65.44% 47.00% 116.59% 127.60% 100.00%
NP to SH 2,118 1,922 3,040 2,188 5,410 5,964 4,662 -12.32%
  YoY % 10.20% -36.78% 38.94% -59.56% -9.29% 27.93% -
  Horiz. % 45.43% 41.23% 65.21% 46.93% 116.04% 127.93% 100.00%
Tax Rate 32.98 % 31.97 % 35.32 % 34.28 % 25.52 % 26.27 % 30.80 % 1.15%
  YoY % 3.16% -9.48% 3.03% 34.33% -2.85% -14.71% -
  Horiz. % 107.08% 103.80% 114.68% 111.30% 82.86% 85.29% 100.00%
Total Cost 41,373 39,329 39,906 35,212 36,069 38,265 35,812 2.43%
  YoY % 5.20% -1.45% 13.33% -2.38% -5.74% 6.85% -
  Horiz. % 115.53% 109.82% 111.43% 98.32% 100.72% 106.85% 100.00%
Net Worth 157,877 157,063 152,587 142,008 134,683 130,208 118,814 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 157,877 157,063 152,587 142,008 134,683 130,208 118,814 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.92 % 4.73 % 7.15 % 5.90 % 13.18 % 13.54 % 11.59 % -13.30%
  YoY % 4.02% -33.85% 21.19% -55.24% -2.66% 16.82% -
  Horiz. % 42.45% 40.81% 61.69% 50.91% 113.72% 116.82% 100.00%
ROE 1.34 % 1.22 % 1.99 % 1.54 % 4.02 % 4.58 % 3.92 % -16.37%
  YoY % 9.84% -38.69% 29.22% -61.69% -12.23% 16.84% -
  Horiz. % 34.18% 31.12% 50.77% 39.29% 102.55% 116.84% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 106.94 101.45 105.63 91.96 102.10 108.77 99.55 1.20%
  YoY % 5.41% -3.96% 14.87% -9.93% -6.13% 9.26% -
  Horiz. % 107.42% 101.91% 106.11% 92.38% 102.56% 109.26% 100.00%
EPS 5.21 4.72 7.47 5.38 13.30 14.66 11.46 -12.31%
  YoY % 10.38% -36.81% 38.85% -59.55% -9.28% 27.92% -
  Horiz. % 45.46% 41.19% 65.18% 46.95% 116.06% 127.92% 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 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 2.9200 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 106.94 101.45 105.63 91.96 102.10 108.77 99.55 1.20%
  YoY % 5.41% -3.96% 14.87% -9.93% -6.13% 9.26% -
  Horiz. % 107.42% 101.91% 106.11% 92.38% 102.56% 109.26% 100.00%
EPS 5.21 4.72 7.47 5.38 13.30 14.66 11.46 -12.31%
  YoY % 10.38% -36.81% 38.85% -59.55% -9.28% 27.92% -
  Horiz. % 45.46% 41.19% 65.18% 46.95% 116.06% 127.92% 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 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 2.9200 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.4000 2.6700 2.7500 2.8400 2.4000 2.0000 1.8500 -
P/RPS 2.24 2.63 2.60 3.09 2.35 1.84 1.86 3.15%
  YoY % -14.83% 1.15% -15.86% 31.49% 27.72% -1.08% -
  Horiz. % 120.43% 141.40% 139.78% 166.13% 126.34% 98.92% 100.00%
P/EPS 46.11 56.53 36.81 52.82 18.05 13.65 16.15 19.10%
  YoY % -18.43% 53.57% -30.31% 192.63% 32.23% -15.48% -
  Horiz. % 285.51% 350.03% 227.93% 327.06% 111.76% 84.52% 100.00%
EY 2.17 1.77 2.72 1.89 5.54 7.33 6.19 -16.02%
  YoY % 22.60% -34.93% 43.92% -65.88% -24.42% 18.42% -
  Horiz. % 35.06% 28.59% 43.94% 30.53% 89.50% 118.42% 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 0.62 0.69 0.73 0.81 0.73 0.63 0.63 -0.27%
  YoY % -10.14% -5.48% -9.88% 10.96% 15.87% 0.00% -
  Horiz. % 98.41% 109.52% 115.87% 128.57% 115.87% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 23/05/16 18/05/15 26/05/14 27/05/13 21/05/12 -
Price 2.4000 2.7900 2.6400 2.5300 2.4700 2.0400 1.6900 -
P/RPS 2.24 2.75 2.50 2.75 2.42 1.88 1.70 4.70%
  YoY % -18.55% 10.00% -9.09% 13.64% 28.72% 10.59% -
  Horiz. % 131.76% 161.76% 147.06% 161.76% 142.35% 110.59% 100.00%
P/EPS 46.11 59.07 35.34 47.05 18.58 13.92 14.75 20.91%
  YoY % -21.94% 67.15% -24.89% 153.23% 33.48% -5.63% -
  Horiz. % 312.61% 400.47% 239.59% 318.98% 125.97% 94.37% 100.00%
EY 2.17 1.69 2.83 2.13 5.38 7.18 6.78 -17.29%
  YoY % 28.40% -40.28% 32.86% -60.41% -25.07% 5.90% -
  Horiz. % 32.01% 24.93% 41.74% 31.42% 79.35% 105.90% 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 0.62 0.72 0.70 0.72 0.75 0.64 0.58 1.12%
  YoY % -13.89% 2.86% -2.78% -4.00% 17.19% 10.34% -
  Horiz. % 106.90% 124.14% 120.69% 124.14% 129.31% 110.34% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers