Highlights

[UMS] YoY Quarter Result on 2014-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     -41.59%    YoY -     49.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 19,111 22,866 18,055 19,851 19,688 19,949 20,372 -1.06%
  YoY % -16.42% 26.65% -9.05% 0.83% -1.31% -2.08% -
  Horiz. % 93.81% 112.24% 88.63% 97.44% 96.64% 97.92% 100.00%
PBT 1,661 2,163 2,717 2,496 2,927 6,954 4,761 -16.08%
  YoY % -23.21% -20.39% 8.85% -14.72% -57.91% 46.06% -
  Horiz. % 34.89% 45.43% 57.07% 52.43% 61.48% 146.06% 100.00%
Tax -335 -422 145 -126 -1,324 -993 -692 -11.38%
  YoY % 20.62% -391.03% 215.08% 90.48% -33.33% -43.50% -
  Horiz. % 48.41% 60.98% -20.95% 18.21% 191.33% 143.50% 100.00%
NP 1,326 1,741 2,862 2,370 1,603 5,961 4,069 -17.03%
  YoY % -23.84% -39.17% 20.76% 47.85% -73.11% 46.50% -
  Horiz. % 32.59% 42.79% 70.34% 58.25% 39.40% 146.50% 100.00%
NP to SH 1,306 1,733 2,850 2,383 1,598 5,953 4,064 -17.22%
  YoY % -24.64% -39.19% 19.60% 49.12% -73.16% 46.48% -
  Horiz. % 32.14% 42.64% 70.13% 58.64% 39.32% 146.48% 100.00%
Tax Rate 20.17 % 19.51 % -5.34 % 5.05 % 45.23 % 14.28 % 14.53 % 5.61%
  YoY % 3.38% 465.36% -205.74% -88.83% 216.74% -1.72% -
  Horiz. % 138.82% 134.27% -36.75% 34.76% 311.29% 98.28% 100.00%
Total Cost 17,785 21,125 15,193 17,481 18,085 13,988 16,303 1.46%
  YoY % -15.81% 39.04% -13.09% -3.34% 29.29% -14.20% -
  Horiz. % 109.09% 129.58% 93.19% 107.23% 110.93% 85.80% 100.00%
Net Worth 159,504 159,097 154,215 139,973 128,173 124,511 115,126 5.58%
  YoY % 0.26% 3.17% 10.17% 9.21% 2.94% 8.15% -
  Horiz. % 138.55% 138.19% 133.95% 121.58% 111.33% 108.15% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 40 40 40 40 36 - 4,068 -53.55%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
Div Payout % 3.12 % 2.35 % 1.43 % 1.71 % 2.29 % - % 100.10 % -43.87%
  YoY % 32.77% 64.34% -16.37% -25.33% 0.00% 0.00% -
  Horiz. % 3.12% 2.35% 1.43% 1.71% 2.29% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 159,504 159,097 154,215 139,973 128,173 124,511 115,126 5.58%
  YoY % 0.26% 3.17% 10.17% 9.21% 2.94% 8.15% -
  Horiz. % 138.55% 138.19% 133.95% 121.58% 111.33% 108.15% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,680 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.94 % 7.61 % 15.85 % 11.94 % 8.14 % 29.88 % 19.97 % -16.14%
  YoY % -8.80% -51.99% 32.75% 46.68% -72.76% 49.62% -
  Horiz. % 34.75% 38.11% 79.37% 59.79% 40.76% 149.62% 100.00%
ROE 0.82 % 1.09 % 1.85 % 1.70 % 1.25 % 4.78 % 3.53 % -21.58%
  YoY % -24.77% -41.08% 8.82% 36.00% -73.85% 35.41% -
  Horiz. % 23.23% 30.88% 52.41% 48.16% 35.41% 135.41% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 46.97 56.20 44.37 48.79 48.39 49.03 50.08 -1.06%
  YoY % -16.42% 26.66% -9.06% 0.83% -1.31% -2.10% -
  Horiz. % 93.79% 112.22% 88.60% 97.42% 96.63% 97.90% 100.00%
EPS 3.21 4.26 7.00 5.86 3.93 14.63 9.99 -17.23%
  YoY % -24.65% -39.14% 19.45% 49.11% -73.14% 46.45% -
  Horiz. % 32.13% 42.64% 70.07% 58.66% 39.34% 146.45% 100.00%
DPS 0.10 0.10 0.10 0.10 0.09 0.00 10.00 -53.55%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
NAPS 3.9200 3.9100 3.7900 3.4400 3.1500 3.0600 2.8300 5.58%
  YoY % 0.26% 3.17% 10.17% 9.21% 2.94% 8.13% -
  Horiz. % 138.52% 138.16% 133.92% 121.55% 111.31% 108.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 46.97 56.20 44.37 48.79 48.39 49.03 50.07 -1.06%
  YoY % -16.42% 26.66% -9.06% 0.83% -1.31% -2.08% -
  Horiz. % 93.81% 112.24% 88.62% 97.44% 96.64% 97.92% 100.00%
EPS 3.21 4.26 7.00 5.86 3.93 14.63 9.99 -17.23%
  YoY % -24.65% -39.14% 19.45% 49.11% -73.14% 46.45% -
  Horiz. % 32.13% 42.64% 70.07% 58.66% 39.34% 146.45% 100.00%
DPS 0.10 0.10 0.10 0.10 0.09 0.00 10.00 -53.55%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
NAPS 3.9200 3.9100 3.7900 3.4400 3.1500 3.0600 2.8294 5.58%
  YoY % 0.26% 3.17% 10.17% 9.21% 2.94% 8.15% -
  Horiz. % 138.55% 138.19% 133.95% 121.58% 111.33% 108.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.5000 2.8700 2.6000 3.0000 2.5900 1.8600 1.5800 -
P/RPS 5.32 5.11 5.86 6.15 5.35 3.79 3.16 9.06%
  YoY % 4.11% -12.80% -4.72% 14.95% 41.16% 19.94% -
  Horiz. % 168.35% 161.71% 185.44% 194.62% 169.30% 119.94% 100.00%
P/EPS 77.89 67.39 37.12 51.23 65.95 12.71 15.82 30.40%
  YoY % 15.58% 81.55% -27.54% -22.32% 418.88% -19.66% -
  Horiz. % 492.35% 425.98% 234.64% 323.83% 416.88% 80.34% 100.00%
EY 1.28 1.48 2.69 1.95 1.52 7.87 6.32 -23.35%
  YoY % -13.51% -44.98% 37.95% 28.29% -80.69% 24.53% -
  Horiz. % 20.25% 23.42% 42.56% 30.85% 24.05% 124.53% 100.00%
DY 0.04 0.03 0.04 0.03 0.03 0.00 6.33 -56.97%
  YoY % 33.33% -25.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.63% 0.47% 0.63% 0.47% 0.47% 0.00% 100.00%
P/NAPS 0.64 0.73 0.69 0.87 0.82 0.61 0.56 2.25%
  YoY % -12.33% 5.80% -20.69% 6.10% 34.43% 8.93% -
  Horiz. % 114.29% 130.36% 123.21% 155.36% 146.43% 108.93% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 29/11/16 20/11/15 25/11/14 27/11/13 26/11/12 24/11/11 -
Price 2.6000 2.7300 2.7300 2.9000 2.6800 1.9000 1.8000 -
P/RPS 5.54 4.86 6.15 5.94 5.54 3.88 3.59 7.49%
  YoY % 13.99% -20.98% 3.54% 7.22% 42.78% 8.08% -
  Horiz. % 154.32% 135.38% 171.31% 165.46% 154.32% 108.08% 100.00%
P/EPS 81.01 64.10 38.98 49.52 68.24 12.99 18.02 28.44%
  YoY % 26.38% 64.44% -21.28% -27.43% 425.33% -27.91% -
  Horiz. % 449.56% 355.72% 216.32% 274.81% 378.69% 72.09% 100.00%
EY 1.23 1.56 2.57 2.02 1.47 7.70 5.55 -22.19%
  YoY % -21.15% -39.30% 27.23% 37.41% -80.91% 38.74% -
  Horiz. % 22.16% 28.11% 46.31% 36.40% 26.49% 138.74% 100.00%
DY 0.04 0.04 0.04 0.03 0.03 0.00 5.56 -56.03%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.72% 0.72% 0.72% 0.54% 0.54% 0.00% 100.00%
P/NAPS 0.66 0.70 0.72 0.84 0.85 0.62 0.64 0.51%
  YoY % -5.71% -2.78% -14.29% -1.18% 37.10% -3.12% -
  Horiz. % 103.13% 109.38% 112.50% 131.25% 132.81% 96.88% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers