Highlights

[UMS] YoY Quarter Result on 2012-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -47.76%    YoY -     10.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 21,647 17,379 19,860 22,962 21,326 20,212 19,271 1.96%
  YoY % 24.56% -12.49% -13.51% 7.67% 5.51% 4.88% -
  Horiz. % 112.33% 90.18% 103.06% 119.15% 110.66% 104.88% 100.00%
PBT 2,235 955 2,827 4,330 3,836 3,498 3,150 -5.56%
  YoY % 134.03% -66.22% -34.71% 12.88% 9.66% 11.05% -
  Horiz. % 70.95% 30.32% 89.75% 137.46% 121.78% 111.05% 100.00%
Tax -931 -523 -794 -1,207 -1,014 -944 -809 2.37%
  YoY % -78.01% 34.13% 34.22% -19.03% -7.42% -16.69% -
  Horiz. % 115.08% 64.65% 98.15% 149.20% 125.34% 116.69% 100.00%
NP 1,304 432 2,033 3,123 2,822 2,554 2,341 -9.29%
  YoY % 201.85% -78.75% -34.90% 10.67% 10.49% 9.10% -
  Horiz. % 55.70% 18.45% 86.84% 133.40% 120.55% 109.10% 100.00%
NP to SH 1,308 423 2,008 3,110 2,815 2,533 2,315 -9.07%
  YoY % 209.22% -78.93% -35.43% 10.48% 11.13% 9.42% -
  Horiz. % 56.50% 18.27% 86.74% 134.34% 121.60% 109.42% 100.00%
Tax Rate 41.66 % 54.76 % 28.09 % 27.88 % 26.43 % 26.99 % 25.68 % 8.39%
  YoY % -23.92% 94.94% 0.75% 5.49% -2.07% 5.10% -
  Horiz. % 162.23% 213.24% 109.38% 108.57% 102.92% 105.10% 100.00%
Total Cost 20,343 16,947 17,827 19,839 18,504 17,658 16,930 3.11%
  YoY % 20.04% -4.94% -10.14% 7.21% 4.79% 4.30% -
  Horiz. % 120.16% 100.10% 105.30% 117.18% 109.30% 104.30% 100.00%
Net Worth 155,028 141,194 131,021 127,359 117,187 108,557 101,713 7.27%
  YoY % 9.80% 7.76% 2.88% 8.68% 7.95% 6.73% -
  Horiz. % 152.42% 138.82% 128.81% 125.21% 115.21% 106.73% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 155,028 141,194 131,021 127,359 117,187 108,557 101,713 7.27%
  YoY % 9.80% 7.76% 2.88% 8.68% 7.95% 6.73% -
  Horiz. % 152.42% 138.82% 128.81% 125.21% 115.21% 106.73% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,658 40,685 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.08% -0.07% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 99.93% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.02 % 2.49 % 10.24 % 13.60 % 13.23 % 12.64 % 12.15 % -11.04%
  YoY % 141.77% -75.68% -24.71% 2.80% 4.67% 4.03% -
  Horiz. % 49.55% 20.49% 84.28% 111.93% 108.89% 104.03% 100.00%
ROE 0.84 % 0.30 % 1.53 % 2.44 % 2.40 % 2.33 % 2.28 % -15.32%
  YoY % 180.00% -80.39% -37.30% 1.67% 3.00% 2.19% -
  Horiz. % 36.84% 13.16% 67.11% 107.02% 105.26% 102.19% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.20 42.71 48.81 56.43 52.41 49.71 47.37 1.95%
  YoY % 24.56% -12.50% -13.50% 7.67% 5.43% 4.94% -
  Horiz. % 112.31% 90.16% 103.04% 119.13% 110.64% 104.94% 100.00%
EPS 3.21 1.04 4.93 7.64 6.92 6.23 5.69 -9.10%
  YoY % 208.65% -78.90% -35.47% 10.40% 11.08% 9.49% -
  Horiz. % 56.41% 18.28% 86.64% 134.27% 121.62% 109.49% 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 3.8100 3.4700 3.2200 3.1300 2.8800 2.6700 2.5000 7.27%
  YoY % 9.80% 7.76% 2.88% 8.68% 7.87% 6.80% -
  Horiz. % 152.40% 138.80% 128.80% 125.20% 115.20% 106.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.20 42.71 48.81 56.43 52.41 49.67 47.36 1.96%
  YoY % 24.56% -12.50% -13.50% 7.67% 5.52% 4.88% -
  Horiz. % 112.33% 90.18% 103.06% 119.15% 110.66% 104.88% 100.00%
EPS 3.21 1.04 4.93 7.64 6.92 6.23 5.69 -9.10%
  YoY % 208.65% -78.90% -35.47% 10.40% 11.08% 9.49% -
  Horiz. % 56.41% 18.28% 86.64% 134.27% 121.62% 109.49% 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 3.8100 3.4700 3.2200 3.1300 2.8800 2.6679 2.4997 7.27%
  YoY % 9.80% 7.76% 2.88% 8.68% 7.95% 6.73% -
  Horiz. % 152.42% 138.82% 128.82% 125.22% 115.21% 106.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.7400 3.0000 2.3900 1.9600 1.8600 1.6500 1.1300 -
P/RPS 5.15 7.02 4.90 3.47 3.55 3.32 2.39 13.64%
  YoY % -26.64% 43.27% 41.21% -2.25% 6.93% 38.91% -
  Horiz. % 215.48% 293.72% 205.02% 145.19% 148.54% 138.91% 100.00%
P/EPS 85.24 288.58 48.43 25.64 26.89 26.48 19.86 27.47%
  YoY % -70.46% 495.87% 88.88% -4.65% 1.55% 33.33% -
  Horiz. % 429.20% 1,453.07% 243.86% 129.10% 135.40% 133.33% 100.00%
EY 1.17 0.35 2.06 3.90 3.72 3.78 5.04 -21.60%
  YoY % 234.29% -83.01% -47.18% 4.84% -1.59% -25.00% -
  Horiz. % 23.21% 6.94% 40.87% 77.38% 73.81% 75.00% 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 0.72 0.86 0.74 0.63 0.65 0.62 0.45 8.14%
  YoY % -16.28% 16.22% 17.46% -3.08% 4.84% 37.78% -
  Horiz. % 160.00% 191.11% 164.44% 140.00% 144.44% 137.78% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 -
Price 2.8000 2.8900 2.5000 1.8500 1.8600 1.6800 1.2700 -
P/RPS 5.26 6.77 5.12 3.28 3.55 3.38 2.68 11.89%
  YoY % -22.30% 32.23% 56.10% -7.61% 5.03% 26.12% -
  Horiz. % 196.27% 252.61% 191.04% 122.39% 132.46% 126.12% 100.00%
P/EPS 87.10 278.00 50.66 24.20 26.89 26.97 22.32 25.46%
  YoY % -68.67% 448.76% 109.34% -10.00% -0.30% 20.83% -
  Horiz. % 390.23% 1,245.52% 226.97% 108.42% 120.47% 120.83% 100.00%
EY 1.15 0.36 1.97 4.13 3.72 3.71 4.48 -20.27%
  YoY % 219.44% -81.73% -52.30% 11.02% 0.27% -17.19% -
  Horiz. % 25.67% 8.04% 43.97% 92.19% 83.04% 82.81% 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 0.73 0.83 0.78 0.59 0.65 0.63 0.51 6.16%
  YoY % -12.05% 6.41% 32.20% -9.23% 3.17% 23.53% -
  Horiz. % 143.14% 162.75% 152.94% 115.69% 127.45% 123.53% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers