Highlights

[UMS] YoY Quarter Result on 2015-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     521.08%    YoY -     168.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 22,453 22,224 30,316 19,487 21,533 21,593 21,316 0.87%
  YoY % 1.03% -26.69% 55.57% -9.50% -0.28% 1.30% -
  Horiz. % 105.33% 104.26% 142.22% 91.42% 101.02% 101.30% 100.00%
PBT 3,253 3,224 4,326 12,012 5,052 3,747 3,334 -0.41%
  YoY % 0.90% -25.47% -63.99% 137.77% 34.83% 12.39% -
  Horiz. % 97.57% 96.70% 129.75% 360.29% 151.53% 112.39% 100.00%
Tax -1,009 -838 -1,231 -1,038 -952 -949 -788 4.20%
  YoY % -20.41% 31.93% -18.59% -9.03% -0.32% -20.43% -
  Horiz. % 128.05% 106.35% 156.22% 131.73% 120.81% 120.43% 100.00%
NP 2,244 2,386 3,095 10,974 4,100 2,798 2,546 -2.08%
  YoY % -5.95% -22.91% -71.80% 167.66% 46.53% 9.90% -
  Horiz. % 88.14% 93.72% 121.56% 431.03% 161.04% 109.90% 100.00%
NP to SH 2,233 2,366 3,086 10,962 4,080 2,772 2,537 -2.10%
  YoY % -5.62% -23.33% -71.85% 168.68% 47.19% 9.26% -
  Horiz. % 88.02% 93.26% 121.64% 432.09% 160.82% 109.26% 100.00%
Tax Rate 31.02 % 25.99 % 28.46 % 8.64 % 18.84 % 25.33 % 23.64 % 4.63%
  YoY % 19.35% -8.68% 229.40% -54.14% -25.62% 7.15% -
  Horiz. % 131.22% 109.94% 120.39% 36.55% 79.70% 107.15% 100.00%
Total Cost 20,209 19,838 27,221 8,513 17,433 18,795 18,770 1.24%
  YoY % 1.87% -27.12% 219.76% -51.17% -7.25% 0.13% -
  Horiz. % 107.67% 105.69% 145.02% 45.35% 92.88% 100.13% 100.00%
Net Worth 159,504 158,691 155,028 150,146 138,752 129,801 118,001 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 159,504 158,691 155,028 150,146 138,752 129,801 118,001 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.99 % 10.74 % 10.21 % 56.31 % 19.04 % 12.96 % 11.94 % -2.93%
  YoY % -6.98% 5.19% -81.87% 195.75% 46.91% 8.54% -
  Horiz. % 83.67% 89.95% 85.51% 471.61% 159.46% 108.54% 100.00%
ROE 1.40 % 1.49 % 1.99 % 7.30 % 2.94 % 2.14 % 2.15 % -6.90%
  YoY % -6.04% -25.13% -72.74% 148.30% 37.38% -0.47% -
  Horiz. % 65.12% 69.30% 92.56% 339.53% 136.74% 99.53% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.18 54.62 74.50 47.89 52.92 53.07 52.39 0.87%
  YoY % 1.03% -26.68% 55.56% -9.50% -0.28% 1.30% -
  Horiz. % 105.33% 104.26% 142.20% 91.41% 101.01% 101.30% 100.00%
EPS 5.49 5.81 7.58 26.94 10.03 6.81 6.00 -1.47%
  YoY % -5.51% -23.35% -71.86% 168.59% 47.28% 13.50% -
  Horiz. % 91.50% 96.83% 126.33% 449.00% 167.17% 113.50% 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 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.18 54.62 74.50 47.89 52.92 53.07 52.39 0.87%
  YoY % 1.03% -26.68% 55.56% -9.50% -0.28% 1.30% -
  Horiz. % 105.33% 104.26% 142.20% 91.41% 101.01% 101.30% 100.00%
EPS 5.49 5.81 7.58 26.94 10.03 6.81 6.00 -1.47%
  YoY % -5.51% -23.35% -71.86% 168.59% 47.28% 13.50% -
  Horiz. % 91.50% 96.83% 126.33% 449.00% 167.17% 113.50% 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 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3500 2.6000 2.5600 2.5800 2.5700 2.1700 1.8800 -
P/RPS 4.26 4.76 3.44 5.39 4.86 4.09 3.59 2.89%
  YoY % -10.50% 38.37% -36.18% 10.91% 18.83% 13.93% -
  Horiz. % 118.66% 132.59% 95.82% 150.14% 135.38% 113.93% 100.00%
P/EPS 42.82 44.71 33.75 9.58 25.63 31.85 30.15 6.02%
  YoY % -4.23% 32.47% 252.30% -62.62% -19.53% 5.64% -
  Horiz. % 142.02% 148.29% 111.94% 31.77% 85.01% 105.64% 100.00%
EY 2.34 2.24 2.96 10.44 3.90 3.14 3.32 -5.66%
  YoY % 4.46% -24.32% -71.65% 167.69% 24.20% -5.42% -
  Horiz. % 70.48% 67.47% 89.16% 314.46% 117.47% 94.58% 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 0.60 0.67 0.67 0.70 0.75 0.68 0.65 -1.32%
  YoY % -10.45% 0.00% -4.29% -6.67% 10.29% 4.62% -
  Horiz. % 92.31% 103.08% 103.08% 107.69% 115.38% 104.62% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 -
Price 2.3000 2.7000 2.5500 2.7000 3.0000 2.4800 2.0300 -
P/RPS 4.17 4.94 3.42 5.64 5.67 4.67 3.88 1.21%
  YoY % -15.59% 44.44% -39.36% -0.53% 21.41% 20.36% -
  Horiz. % 107.47% 127.32% 88.14% 145.36% 146.13% 120.36% 100.00%
P/EPS 41.91 46.43 33.62 10.02 29.92 36.40 32.56 4.30%
  YoY % -9.74% 38.10% 235.53% -66.51% -17.80% 11.79% -
  Horiz. % 128.72% 142.60% 103.26% 30.77% 91.89% 111.79% 100.00%
EY 2.39 2.15 2.97 9.98 3.34 2.75 3.07 -4.09%
  YoY % 11.16% -27.61% -70.24% 198.80% 21.45% -10.42% -
  Horiz. % 77.85% 70.03% 96.74% 325.08% 108.79% 89.58% 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 0.59 0.69 0.67 0.73 0.88 0.78 0.70 -2.81%
  YoY % -14.49% 2.99% -8.22% -17.05% 12.82% 11.43% -
  Horiz. % 84.29% 98.57% 95.71% 104.29% 125.71% 111.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS