Highlights

[UMS] YoY Quarter Result on 2013-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     -42.35%    YoY -     -73.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,866 18,055 19,851 19,688 19,949 20,372 16,870 5.19%
  YoY % 26.65% -9.05% 0.83% -1.31% -2.08% 20.76% -
  Horiz. % 135.54% 107.02% 117.67% 116.70% 118.25% 120.76% 100.00%
PBT 2,163 2,717 2,496 2,927 6,954 4,761 3,709 -8.59%
  YoY % -20.39% 8.85% -14.72% -57.91% 46.06% 28.36% -
  Horiz. % 58.32% 73.25% 67.30% 78.92% 187.49% 128.36% 100.00%
Tax -422 145 -126 -1,324 -993 -692 -336 3.87%
  YoY % -391.03% 215.08% 90.48% -33.33% -43.50% -105.95% -
  Horiz. % 125.60% -43.15% 37.50% 394.05% 295.54% 205.95% 100.00%
NP 1,741 2,862 2,370 1,603 5,961 4,069 3,373 -10.43%
  YoY % -39.17% 20.76% 47.85% -73.11% 46.50% 20.63% -
  Horiz. % 51.62% 84.85% 70.26% 47.52% 176.73% 120.63% 100.00%
NP to SH 1,733 2,850 2,383 1,598 5,953 4,064 3,365 -10.46%
  YoY % -39.19% 19.60% 49.12% -73.16% 46.48% 20.77% -
  Horiz. % 51.50% 84.70% 70.82% 47.49% 176.91% 120.77% 100.00%
Tax Rate 19.51 % -5.34 % 5.05 % 45.23 % 14.28 % 14.53 % 9.06 % 13.62%
  YoY % 465.36% -205.74% -88.83% 216.74% -1.72% 60.38% -
  Horiz. % 215.34% -58.94% 55.74% 499.23% 157.62% 160.38% 100.00%
Total Cost 21,125 15,193 17,481 18,085 13,988 16,303 13,497 7.74%
  YoY % 39.04% -13.09% -3.34% 29.29% -14.20% 20.79% -
  Horiz. % 156.52% 112.57% 129.52% 133.99% 103.64% 120.79% 100.00%
Net Worth 159,097 154,215 139,973 128,173 124,511 115,126 106,237 6.96%
  YoY % 3.17% 10.17% 9.21% 2.94% 8.15% 8.37% -
  Horiz. % 149.76% 145.16% 131.76% 120.65% 117.20% 108.37% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 40 40 40 36 - 4,068 4,070 -53.55%
  YoY % 0.00% 0.00% 11.11% 0.00% 0.00% -0.06% -
  Horiz. % 1.00% 1.00% 1.00% 0.90% 0.00% 99.94% 100.00%
Div Payout % 2.35 % 1.43 % 1.71 % 2.29 % - % 100.10 % 120.96 % -48.12%
  YoY % 64.34% -16.37% -25.33% 0.00% 0.00% -17.25% -
  Horiz. % 1.94% 1.18% 1.41% 1.89% 0.00% 82.75% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 159,097 154,215 139,973 128,173 124,511 115,126 106,237 6.96%
  YoY % 3.17% 10.17% 9.21% 2.94% 8.15% 8.37% -
  Horiz. % 149.76% 145.16% 131.76% 120.65% 117.20% 108.37% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,680 40,703 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.02% -0.06% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.94% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.61 % 15.85 % 11.94 % 8.14 % 29.88 % 19.97 % 19.99 % -14.86%
  YoY % -51.99% 32.75% 46.68% -72.76% 49.62% -0.10% -
  Horiz. % 38.07% 79.29% 59.73% 40.72% 149.47% 99.90% 100.00%
ROE 1.09 % 1.85 % 1.70 % 1.25 % 4.78 % 3.53 % 3.17 % -16.29%
  YoY % -41.08% 8.82% 36.00% -73.85% 35.41% 11.36% -
  Horiz. % 34.38% 58.36% 53.63% 39.43% 150.79% 111.36% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.20 44.37 48.79 48.39 49.03 50.08 41.45 5.20%
  YoY % 26.66% -9.06% 0.83% -1.31% -2.10% 20.82% -
  Horiz. % 135.59% 107.04% 117.71% 116.74% 118.29% 120.82% 100.00%
EPS 4.26 7.00 5.86 3.93 14.63 9.99 8.27 -10.46%
  YoY % -39.14% 19.45% 49.11% -73.14% 46.45% 20.80% -
  Horiz. % 51.51% 84.64% 70.86% 47.52% 176.90% 120.80% 100.00%
DPS 0.10 0.10 0.10 0.09 0.00 10.00 10.00 -53.55%
  YoY % 0.00% 0.00% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 0.90% 0.00% 100.00% 100.00%
NAPS 3.9100 3.7900 3.4400 3.1500 3.0600 2.8300 2.6100 6.96%
  YoY % 3.17% 10.17% 9.21% 2.94% 8.13% 8.43% -
  Horiz. % 149.81% 145.21% 131.80% 120.69% 117.24% 108.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.20 44.37 48.79 48.39 49.03 50.07 41.46 5.20%
  YoY % 26.66% -9.06% 0.83% -1.31% -2.08% 20.77% -
  Horiz. % 135.55% 107.02% 117.68% 116.71% 118.26% 120.77% 100.00%
EPS 4.26 7.00 5.86 3.93 14.63 9.99 8.27 -10.46%
  YoY % -39.14% 19.45% 49.11% -73.14% 46.45% 20.80% -
  Horiz. % 51.51% 84.64% 70.86% 47.52% 176.90% 120.80% 100.00%
DPS 0.10 0.10 0.10 0.09 0.00 10.00 10.00 -53.55%
  YoY % 0.00% 0.00% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 0.90% 0.00% 100.00% 100.00%
NAPS 3.9100 3.7900 3.4400 3.1500 3.0600 2.8294 2.6109 6.96%
  YoY % 3.17% 10.17% 9.21% 2.94% 8.15% 8.37% -
  Horiz. % 149.76% 145.16% 131.76% 120.65% 117.20% 108.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.8700 2.6000 3.0000 2.5900 1.8600 1.5800 1.3300 -
P/RPS 5.11 5.86 6.15 5.35 3.79 3.16 3.21 8.05%
  YoY % -12.80% -4.72% 14.95% 41.16% 19.94% -1.56% -
  Horiz. % 159.19% 182.55% 191.59% 166.67% 118.07% 98.44% 100.00%
P/EPS 67.39 37.12 51.23 65.95 12.71 15.82 16.09 26.93%
  YoY % 81.55% -27.54% -22.32% 418.88% -19.66% -1.68% -
  Horiz. % 418.83% 230.70% 318.40% 409.88% 78.99% 98.32% 100.00%
EY 1.48 2.69 1.95 1.52 7.87 6.32 6.22 -21.26%
  YoY % -44.98% 37.95% 28.29% -80.69% 24.53% 1.61% -
  Horiz. % 23.79% 43.25% 31.35% 24.44% 126.53% 101.61% 100.00%
DY 0.03 0.04 0.03 0.03 0.00 6.33 7.52 -60.14%
  YoY % -25.00% 33.33% 0.00% 0.00% 0.00% -15.82% -
  Horiz. % 0.40% 0.53% 0.40% 0.40% 0.00% 84.18% 100.00%
P/NAPS 0.73 0.69 0.87 0.82 0.61 0.56 0.51 6.15%
  YoY % 5.80% -20.69% 6.10% 34.43% 8.93% 9.80% -
  Horiz. % 143.14% 135.29% 170.59% 160.78% 119.61% 109.80% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 20/11/15 25/11/14 27/11/13 26/11/12 24/11/11 25/11/10 -
Price 2.7300 2.7300 2.9000 2.6800 1.9000 1.8000 1.3800 -
P/RPS 4.86 6.15 5.94 5.54 3.88 3.59 3.33 6.50%
  YoY % -20.98% 3.54% 7.22% 42.78% 8.08% 7.81% -
  Horiz. % 145.95% 184.68% 178.38% 166.37% 116.52% 107.81% 100.00%
P/EPS 64.10 38.98 49.52 68.24 12.99 18.02 16.69 25.12%
  YoY % 64.44% -21.28% -27.43% 425.33% -27.91% 7.97% -
  Horiz. % 384.06% 233.55% 296.70% 408.87% 77.83% 107.97% 100.00%
EY 1.56 2.57 2.02 1.47 7.70 5.55 5.99 -20.07%
  YoY % -39.30% 27.23% 37.41% -80.91% 38.74% -7.35% -
  Horiz. % 26.04% 42.90% 33.72% 24.54% 128.55% 92.65% 100.00%
DY 0.04 0.04 0.03 0.03 0.00 5.56 7.25 -57.93%
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% -23.31% -
  Horiz. % 0.55% 0.55% 0.41% 0.41% 0.00% 76.69% 100.00%
P/NAPS 0.70 0.72 0.84 0.85 0.62 0.64 0.53 4.74%
  YoY % -2.78% -14.29% -1.18% 37.10% -3.12% 20.75% -
  Horiz. % 132.08% 135.85% 158.49% 160.38% 116.98% 120.75% 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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers