[UMS] YoY Quarter Result on 2013-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 21,332 20,040 21,684 21,295 19,182 18,445 17,012 3.84% YoY % 6.45% -7.58% 1.83% 11.02% 4.00% 8.42% - Horiz. % 125.39% 117.80% 127.46% 125.18% 112.76% 108.42% 100.00%
PBT 2,516 2,403 4,524 3,797 2,950 2,646 1,829 5.45% YoY % 4.70% -46.88% 19.15% 28.71% 11.49% 44.67% - Horiz. % 137.56% 131.38% 247.35% 207.60% 161.29% 144.67% 100.00%
Tax -747 -628 -1,082 -928 -1,076 -757 -679 1.60% YoY % -18.95% 41.96% -16.59% 13.75% -42.14% -11.49% - Horiz. % 110.01% 92.49% 159.35% 136.67% 158.47% 111.49% 100.00%
NP 1,769 1,775 3,442 2,869 1,874 1,889 1,150 7.43% YoY % -0.34% -48.43% 19.97% 53.09% -0.79% 64.26% - Horiz. % 153.83% 154.35% 299.30% 249.48% 162.96% 164.26% 100.00%
NP to SH 1,732 1,765 3,402 2,854 1,847 1,868 1,138 7.24% YoY % -1.87% -48.12% 19.20% 54.52% -1.12% 64.15% - Horiz. % 152.20% 155.10% 298.95% 250.79% 162.30% 164.15% 100.00%
Tax Rate 29.69 % 26.13 % 23.92 % 24.44 % 36.47 % 28.61 % 37.12 % -3.65% YoY % 13.62% 9.24% -2.13% -32.99% 27.47% -22.93% - Horiz. % 79.98% 70.39% 64.44% 65.84% 98.25% 77.07% 100.00%
Total Cost 19,563 18,265 18,242 18,426 17,308 16,556 15,862 3.55% YoY % 7.11% 0.13% -1.00% 6.46% 4.54% 4.38% - Horiz. % 123.33% 115.15% 115.00% 116.16% 109.12% 104.38% 100.00%
Net Worth 152,587 142,008 134,683 130,208 118,814 110,696 102,826 6.79% YoY % 7.45% 5.44% 3.44% 9.59% 7.33% 7.65% - Horiz. % 148.39% 138.10% 130.98% 126.63% 115.55% 107.65% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 152,587 142,008 134,683 130,208 118,814 110,696 102,826 6.79% YoY % 7.45% 5.44% 3.44% 9.59% 7.33% 7.65% - Horiz. % 148.39% 138.10% 130.98% 126.63% 115.55% 107.65% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,697 40,642 0.02% YoY % 0.00% 0.00% 0.00% 0.00% -0.02% 0.13% - Horiz. % 100.12% 100.12% 100.12% 100.12% 100.12% 100.13% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.29 % 8.86 % 15.87 % 13.47 % 9.77 % 10.24 % 6.76 % 3.46% YoY % -6.43% -44.17% 17.82% 37.87% -4.59% 51.48% - Horiz. % 122.63% 131.07% 234.76% 199.26% 144.53% 151.48% 100.00%
ROE 1.14 % 1.24 % 2.53 % 2.19 % 1.55 % 1.69 % 1.11 % 0.45% YoY % -8.06% -50.99% 15.53% 41.29% -8.28% 52.25% - Horiz. % 102.70% 111.71% 227.93% 197.30% 139.64% 152.25% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 52.43 49.25 53.29 52.33 47.14 45.32 41.86 3.82% YoY % 6.46% -7.58% 1.83% 11.01% 4.02% 8.27% - Horiz. % 125.25% 117.65% 127.31% 125.01% 112.61% 108.27% 100.00%
EPS 4.26 4.34 8.36 7.01 4.54 4.59 2.80 7.24% YoY % -1.84% -48.09% 19.26% 54.41% -1.09% 63.93% - Horiz. % 152.14% 155.00% 298.57% 250.36% 162.14% 163.93% 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 3.7500 3.4900 3.3100 3.2000 2.9200 2.7200 2.5300 6.77% YoY % 7.45% 5.44% 3.44% 9.59% 7.35% 7.51% - Horiz. % 148.22% 137.94% 130.83% 126.48% 115.42% 107.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 52.43 49.25 53.29 52.33 47.14 45.33 41.81 3.84% YoY % 6.46% -7.58% 1.83% 11.01% 3.99% 8.42% - Horiz. % 125.40% 117.79% 127.46% 125.16% 112.75% 108.42% 100.00%
EPS 4.26 4.34 8.36 7.01 4.54 4.59 2.80 7.24% YoY % -1.84% -48.09% 19.26% 54.41% -1.09% 63.93% - Horiz. % 152.14% 155.00% 298.57% 250.36% 162.14% 163.93% 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 3.7500 3.4900 3.3100 3.2000 2.9200 2.7205 2.5271 6.79% YoY % 7.45% 5.44% 3.44% 9.59% 7.33% 7.65% - Horiz. % 148.39% 138.10% 130.98% 126.63% 115.55% 107.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.7500 2.8400 2.4000 2.0000 1.8500 1.7500 1.3900 -
P/RPS 5.25 5.77 4.50 3.82 3.92 3.86 3.32 7.93% YoY % -9.01% 28.22% 17.80% -2.55% 1.55% 16.27% - Horiz. % 158.13% 173.80% 135.54% 115.06% 118.07% 116.27% 100.00%
P/EPS 64.61 65.47 28.71 28.51 40.76 38.13 49.64 4.49% YoY % -1.31% 128.04% 0.70% -30.05% 6.90% -23.19% - Horiz. % 130.16% 131.89% 57.84% 57.43% 82.11% 76.81% 100.00%
EY 1.55 1.53 3.48 3.51 2.45 2.62 2.01 -4.24% YoY % 1.31% -56.03% -0.85% 43.27% -6.49% 30.35% - Horiz. % 77.11% 76.12% 173.13% 174.63% 121.89% 130.35% 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 0.81 0.73 0.63 0.63 0.64 0.55 4.83% YoY % -9.88% 10.96% 15.87% 0.00% -1.56% 16.36% - Horiz. % 132.73% 147.27% 132.73% 114.55% 114.55% 116.36% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 18/05/15 26/05/14 27/05/13 21/05/12 27/05/11 26/05/10 -
Price 2.6400 2.5300 2.4700 2.0400 1.6900 1.6100 1.2200 -
P/RPS 5.04 5.14 4.63 3.90 3.58 3.55 2.91 9.58% YoY % -1.95% 11.02% 18.72% 8.94% 0.85% 21.99% - Horiz. % 173.20% 176.63% 159.11% 134.02% 123.02% 121.99% 100.00%
P/EPS 62.02 58.33 29.54 29.08 37.23 35.08 43.57 6.06% YoY % 6.33% 97.46% 1.58% -21.89% 6.13% -19.49% - Horiz. % 142.35% 133.88% 67.80% 66.74% 85.45% 80.51% 100.00%
EY 1.61 1.71 3.38 3.44 2.69 2.85 2.30 -5.77% YoY % -5.85% -49.41% -1.74% 27.88% -5.61% 23.91% - Horiz. % 70.00% 74.35% 146.96% 149.57% 116.96% 123.91% 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 0.70 0.72 0.75 0.64 0.58 0.59 0.48 6.48% YoY % -2.78% -4.00% 17.19% 10.34% -1.69% 22.92% - Horiz. % 145.83% 150.00% 156.25% 133.33% 120.83% 122.92% 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.
Comment
UMSH-Notes Q2(2013).doc 
