Highlights

[UMS] YoY Quarter Result on 2013-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     -2.87%    YoY -     9.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 30,316 19,487 21,533 21,593 21,316 22,234 18,508 8.56%
  YoY % 55.57% -9.50% -0.28% 1.30% -4.13% 20.13% -
  Horiz. % 163.80% 105.29% 116.34% 116.67% 115.17% 120.13% 100.00%
PBT 4,326 12,012 5,052 3,747 3,334 4,222 2,814 7.42%
  YoY % -63.99% 137.77% 34.83% 12.39% -21.03% 50.04% -
  Horiz. % 153.73% 426.87% 179.53% 133.16% 118.48% 150.04% 100.00%
Tax -1,231 -1,038 -952 -949 -788 -898 -861 6.13%
  YoY % -18.59% -9.03% -0.32% -20.43% 12.25% -4.30% -
  Horiz. % 142.97% 120.56% 110.57% 110.22% 91.52% 104.30% 100.00%
NP 3,095 10,974 4,100 2,798 2,546 3,324 1,953 7.97%
  YoY % -71.80% 167.66% 46.53% 9.90% -23.41% 70.20% -
  Horiz. % 158.47% 561.90% 209.93% 143.27% 130.36% 170.20% 100.00%
NP to SH 3,086 10,962 4,080 2,772 2,537 3,301 1,936 8.07%
  YoY % -71.85% 168.68% 47.19% 9.26% -23.14% 70.51% -
  Horiz. % 159.40% 566.22% 210.74% 143.18% 131.04% 170.51% 100.00%
Tax Rate 28.46 % 8.64 % 18.84 % 25.33 % 23.64 % 21.27 % 30.60 % -1.20%
  YoY % 229.40% -54.14% -25.62% 7.15% 11.14% -30.49% -
  Horiz. % 93.01% 28.24% 61.57% 82.78% 77.25% 69.51% 100.00%
Total Cost 27,221 8,513 17,433 18,795 18,770 18,910 16,555 8.63%
  YoY % 219.76% -51.17% -7.25% 0.13% -0.74% 14.23% -
  Horiz. % 164.43% 51.42% 105.30% 113.53% 113.38% 114.23% 100.00%
Net Worth 155,028 150,146 138,752 129,801 118,001 111,118 102,900 7.06%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.19% 7.99% -
  Horiz. % 150.66% 145.91% 134.84% 126.14% 114.67% 107.99% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 40 20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.15% 100.00%
Div Payout % - % - % - % - % - % 1.23 % 1.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 17.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 117.14% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 155,028 150,146 138,752 129,801 118,001 111,118 102,900 7.06%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.19% 7.99% -
  Horiz. % 150.66% 145.91% 134.84% 126.14% 114.67% 107.99% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,702 40,672 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.08% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 100.08% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.21 % 56.31 % 19.04 % 12.96 % 11.94 % 14.95 % 10.55 % -0.54%
  YoY % -81.87% 195.75% 46.91% 8.54% -20.13% 41.71% -
  Horiz. % 96.78% 533.74% 180.47% 122.84% 113.18% 141.71% 100.00%
ROE 1.99 % 7.30 % 2.94 % 2.14 % 2.15 % 2.97 % 1.88 % 0.95%
  YoY % -72.74% 148.30% 37.38% -0.47% -27.61% 57.98% -
  Horiz. % 105.85% 388.30% 156.38% 113.83% 114.36% 157.98% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.50 47.89 52.92 53.07 52.39 54.63 45.51 8.55%
  YoY % 55.56% -9.50% -0.28% 1.30% -4.10% 20.04% -
  Horiz. % 163.70% 105.23% 116.28% 116.61% 115.12% 120.04% 100.00%
EPS 7.58 26.94 10.03 6.81 6.00 8.11 4.76 8.06%
  YoY % -71.86% 168.59% 47.28% 13.50% -26.02% 70.38% -
  Horiz. % 159.24% 565.97% 210.71% 143.07% 126.05% 170.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 3.8100 3.6900 3.4100 3.1900 2.9000 2.7300 2.5300 7.06%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.23% 7.91% -
  Horiz. % 150.59% 145.85% 134.78% 126.09% 114.62% 107.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.50 47.89 52.92 53.07 52.39 54.64 45.49 8.56%
  YoY % 55.56% -9.50% -0.28% 1.30% -4.12% 20.11% -
  Horiz. % 163.77% 105.28% 116.33% 116.66% 115.17% 120.11% 100.00%
EPS 7.58 26.94 10.03 6.81 6.00 8.11 4.76 8.06%
  YoY % -71.86% 168.59% 47.28% 13.50% -26.02% 70.38% -
  Horiz. % 159.24% 565.97% 210.71% 143.07% 126.05% 170.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 3.8100 3.6900 3.4100 3.1900 2.9000 2.7309 2.5289 7.06%
  YoY % 3.25% 8.21% 6.90% 10.00% 6.19% 7.99% -
  Horiz. % 150.66% 145.91% 134.84% 126.14% 114.67% 107.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.5600 2.5800 2.5700 2.1700 1.8800 1.6800 1.1900 -
P/RPS 3.44 5.39 4.86 4.09 3.59 3.08 2.62 4.64%
  YoY % -36.18% 10.91% 18.83% 13.93% 16.56% 17.56% -
  Horiz. % 131.30% 205.73% 185.50% 156.11% 137.02% 117.56% 100.00%
P/EPS 33.75 9.58 25.63 31.85 30.15 20.72 25.00 5.12%
  YoY % 252.30% -62.62% -19.53% 5.64% 45.51% -17.12% -
  Horiz. % 135.00% 38.32% 102.52% 127.40% 120.60% 82.88% 100.00%
EY 2.96 10.44 3.90 3.14 3.32 4.83 4.00 -4.89%
  YoY % -71.65% 167.69% 24.20% -5.42% -31.26% 20.75% -
  Horiz. % 74.00% 261.00% 97.50% 78.50% 83.00% 120.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
P/NAPS 0.67 0.70 0.75 0.68 0.65 0.62 0.47 6.08%
  YoY % -4.29% -6.67% 10.29% 4.62% 4.84% 31.91% -
  Horiz. % 142.55% 148.94% 159.57% 144.68% 138.30% 131.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 -
Price 2.5500 2.7000 3.0000 2.4800 2.0300 1.6300 1.3000 -
P/RPS 3.42 5.64 5.67 4.67 3.88 2.98 2.86 3.02%
  YoY % -39.36% -0.53% 21.41% 20.36% 30.20% 4.20% -
  Horiz. % 119.58% 197.20% 198.25% 163.29% 135.66% 104.20% 100.00%
P/EPS 33.62 10.02 29.92 36.40 32.56 20.10 27.31 3.52%
  YoY % 235.53% -66.51% -17.80% 11.79% 61.99% -26.40% -
  Horiz. % 123.11% 36.69% 109.56% 133.28% 119.22% 73.60% 100.00%
EY 2.97 9.98 3.34 2.75 3.07 4.98 3.66 -3.42%
  YoY % -70.24% 198.80% 21.45% -10.42% -38.35% 36.07% -
  Horiz. % 81.15% 272.68% 91.26% 75.14% 83.88% 136.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
P/NAPS 0.67 0.73 0.88 0.78 0.70 0.60 0.51 4.65%
  YoY % -8.22% -17.05% 12.82% 11.43% 16.67% 17.65% -
  Horiz. % 131.37% 143.14% 172.55% 152.94% 137.25% 117.65% 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.
 


 

315  330  536  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.08 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 IMPIANA 0.06-0.005 
 VELESTO 0.315+0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.155-0.025 
Partners & Brokers