Highlights

[UMS] YoY Quarter Result on 2014-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     19.93%    YoY -     47.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 22,224 30,316 19,487 21,533 21,593 21,316 22,234 -0.01%
  YoY % -26.69% 55.57% -9.50% -0.28% 1.30% -4.13% -
  Horiz. % 99.96% 136.35% 87.65% 96.85% 97.12% 95.87% 100.00%
PBT 3,224 4,326 12,012 5,052 3,747 3,334 4,222 -4.39%
  YoY % -25.47% -63.99% 137.77% 34.83% 12.39% -21.03% -
  Horiz. % 76.36% 102.46% 284.51% 119.66% 88.75% 78.97% 100.00%
Tax -838 -1,231 -1,038 -952 -949 -788 -898 -1.14%
  YoY % 31.93% -18.59% -9.03% -0.32% -20.43% 12.25% -
  Horiz. % 93.32% 137.08% 115.59% 106.01% 105.68% 87.75% 100.00%
NP 2,386 3,095 10,974 4,100 2,798 2,546 3,324 -5.37%
  YoY % -22.91% -71.80% 167.66% 46.53% 9.90% -23.41% -
  Horiz. % 71.78% 93.11% 330.14% 123.35% 84.18% 76.59% 100.00%
NP to SH 2,366 3,086 10,962 4,080 2,772 2,537 3,301 -5.39%
  YoY % -23.33% -71.85% 168.68% 47.19% 9.26% -23.14% -
  Horiz. % 71.68% 93.49% 332.08% 123.60% 83.97% 76.86% 100.00%
Tax Rate 25.99 % 28.46 % 8.64 % 18.84 % 25.33 % 23.64 % 21.27 % 3.39%
  YoY % -8.68% 229.40% -54.14% -25.62% 7.15% 11.14% -
  Horiz. % 122.19% 133.80% 40.62% 88.58% 119.09% 111.14% 100.00%
Total Cost 19,838 27,221 8,513 17,433 18,795 18,770 18,910 0.80%
  YoY % -27.12% 219.76% -51.17% -7.25% 0.13% -0.74% -
  Horiz. % 104.91% 143.95% 45.02% 92.19% 99.39% 99.26% 100.00%
Net Worth 158,691 155,028 150,146 138,752 129,801 118,001 111,118 6.11%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.19% -
  Horiz. % 142.81% 139.52% 135.12% 124.87% 116.81% 106.19% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 1.23 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 158,691 155,028 150,146 138,752 129,801 118,001 111,118 6.11%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.19% -
  Horiz. % 142.81% 139.52% 135.12% 124.87% 116.81% 106.19% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,702 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.74 % 10.21 % 56.31 % 19.04 % 12.96 % 11.94 % 14.95 % -5.36%
  YoY % 5.19% -81.87% 195.75% 46.91% 8.54% -20.13% -
  Horiz. % 71.84% 68.29% 376.66% 127.36% 86.69% 79.87% 100.00%
ROE 1.49 % 1.99 % 7.30 % 2.94 % 2.14 % 2.15 % 2.97 % -10.85%
  YoY % -25.13% -72.74% 148.30% 37.38% -0.47% -27.61% -
  Horiz. % 50.17% 67.00% 245.79% 98.99% 72.05% 72.39% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 54.62 74.50 47.89 52.92 53.07 52.39 54.63 -0.00%
  YoY % -26.68% 55.56% -9.50% -0.28% 1.30% -4.10% -
  Horiz. % 99.98% 136.37% 87.66% 96.87% 97.14% 95.90% 100.00%
EPS 5.81 7.58 26.94 10.03 6.81 6.00 8.11 -5.40%
  YoY % -23.35% -71.86% 168.59% 47.28% 13.50% -26.02% -
  Horiz. % 71.64% 93.46% 332.18% 123.67% 83.97% 73.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 2.7300 6.12%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.23% -
  Horiz. % 142.86% 139.56% 135.16% 124.91% 116.85% 106.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 54.62 74.50 47.89 52.92 53.07 52.39 54.64 -0.01%
  YoY % -26.68% 55.56% -9.50% -0.28% 1.30% -4.12% -
  Horiz. % 99.96% 136.35% 87.65% 96.85% 97.13% 95.88% 100.00%
EPS 5.81 7.58 26.94 10.03 6.81 6.00 8.11 -5.40%
  YoY % -23.35% -71.86% 168.59% 47.28% 13.50% -26.02% -
  Horiz. % 71.64% 93.46% 332.18% 123.67% 83.97% 73.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 2.7309 6.11%
  YoY % 2.36% 3.25% 8.21% 6.90% 10.00% 6.19% -
  Horiz. % 142.81% 139.51% 135.12% 124.87% 116.81% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.6000 2.5600 2.5800 2.5700 2.1700 1.8800 1.6800 -
P/RPS 4.76 3.44 5.39 4.86 4.09 3.59 3.08 7.52%
  YoY % 38.37% -36.18% 10.91% 18.83% 13.93% 16.56% -
  Horiz. % 154.55% 111.69% 175.00% 157.79% 132.79% 116.56% 100.00%
P/EPS 44.71 33.75 9.58 25.63 31.85 30.15 20.72 13.66%
  YoY % 32.47% 252.30% -62.62% -19.53% 5.64% 45.51% -
  Horiz. % 215.78% 162.89% 46.24% 123.70% 153.72% 145.51% 100.00%
EY 2.24 2.96 10.44 3.90 3.14 3.32 4.83 -12.01%
  YoY % -24.32% -71.65% 167.69% 24.20% -5.42% -31.26% -
  Horiz. % 46.38% 61.28% 216.15% 80.75% 65.01% 68.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.67 0.70 0.75 0.68 0.65 0.62 1.30%
  YoY % 0.00% -4.29% -6.67% 10.29% 4.62% 4.84% -
  Horiz. % 108.06% 108.06% 112.90% 120.97% 109.68% 104.84% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 -
Price 2.7000 2.5500 2.7000 3.0000 2.4800 2.0300 1.6300 -
P/RPS 4.94 3.42 5.64 5.67 4.67 3.88 2.98 8.78%
  YoY % 44.44% -39.36% -0.53% 21.41% 20.36% 30.20% -
  Horiz. % 165.77% 114.77% 189.26% 190.27% 156.71% 130.20% 100.00%
P/EPS 46.43 33.62 10.02 29.92 36.40 32.56 20.10 14.96%
  YoY % 38.10% 235.53% -66.51% -17.80% 11.79% 61.99% -
  Horiz. % 231.00% 167.26% 49.85% 148.86% 181.09% 161.99% 100.00%
EY 2.15 2.97 9.98 3.34 2.75 3.07 4.98 -13.05%
  YoY % -27.61% -70.24% 198.80% 21.45% -10.42% -38.35% -
  Horiz. % 43.17% 59.64% 200.40% 67.07% 55.22% 61.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.67 0.73 0.88 0.78 0.70 0.60 2.35%
  YoY % 2.99% -8.22% -17.05% 12.82% 11.43% 16.67% -
  Horiz. % 115.00% 111.67% 121.67% 146.67% 130.00% 116.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

454  479  533  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.19-0.015 
 FINTEC 0.10+0.01 
 VC 0.080.00 
 AT 0.095-0.005 
 MQTECH 0.08-0.01 
 DGB 0.050.00 
 MLAB 0.0550.00 
 AIRASIA 0.75+0.045 
 IRIS 0.275-0.015 
 LUSTER 0.135+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers