Highlights

[UMS] YoY Quarter Result on 2014-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     69.42%    YoY -     19.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 19,889 21,332 20,040 21,684 21,295 19,182 18,445 1.26%
  YoY % -6.76% 6.45% -7.58% 1.83% 11.02% 4.00% -
  Horiz. % 107.83% 115.65% 108.65% 117.56% 115.45% 104.00% 100.00%
PBT 1,363 2,516 2,403 4,524 3,797 2,950 2,646 -10.46%
  YoY % -45.83% 4.70% -46.88% 19.15% 28.71% 11.49% -
  Horiz. % 51.51% 95.09% 90.82% 170.98% 143.50% 111.49% 100.00%
Tax -421 -747 -628 -1,082 -928 -1,076 -757 -9.31%
  YoY % 43.64% -18.95% 41.96% -16.59% 13.75% -42.14% -
  Horiz. % 55.61% 98.68% 82.96% 142.93% 122.59% 142.14% 100.00%
NP 942 1,769 1,775 3,442 2,869 1,874 1,889 -10.94%
  YoY % -46.75% -0.34% -48.43% 19.97% 53.09% -0.79% -
  Horiz. % 49.87% 93.65% 93.97% 182.21% 151.88% 99.21% 100.00%
NP to SH 923 1,732 1,765 3,402 2,854 1,847 1,868 -11.08%
  YoY % -46.71% -1.87% -48.12% 19.20% 54.52% -1.12% -
  Horiz. % 49.41% 92.72% 94.49% 182.12% 152.78% 98.88% 100.00%
Tax Rate 30.89 % 29.69 % 26.13 % 23.92 % 24.44 % 36.47 % 28.61 % 1.28%
  YoY % 4.04% 13.62% 9.24% -2.13% -32.99% 27.47% -
  Horiz. % 107.97% 103.77% 91.33% 83.61% 85.42% 127.47% 100.00%
Total Cost 18,947 19,563 18,265 18,242 18,426 17,308 16,556 2.27%
  YoY % -3.15% 7.11% 0.13% -1.00% 6.46% 4.54% -
  Horiz. % 114.44% 118.16% 110.32% 110.18% 111.29% 104.54% 100.00%
Net Worth 157,063 152,587 142,008 134,683 130,208 118,814 110,696 6.00%
  YoY % 2.93% 7.45% 5.44% 3.44% 9.59% 7.33% -
  Horiz. % 141.89% 137.84% 128.29% 121.67% 117.63% 107.33% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 157,063 152,587 142,008 134,683 130,208 118,814 110,696 6.00%
  YoY % 2.93% 7.45% 5.44% 3.44% 9.59% 7.33% -
  Horiz. % 141.89% 137.84% 128.29% 121.67% 117.63% 107.33% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,697 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.74 % 8.29 % 8.86 % 15.87 % 13.47 % 9.77 % 10.24 % -12.04%
  YoY % -42.82% -6.43% -44.17% 17.82% 37.87% -4.59% -
  Horiz. % 46.29% 80.96% 86.52% 154.98% 131.54% 95.41% 100.00%
ROE 0.59 % 1.14 % 1.24 % 2.53 % 2.19 % 1.55 % 1.69 % -16.07%
  YoY % -48.25% -8.06% -50.99% 15.53% 41.29% -8.28% -
  Horiz. % 34.91% 67.46% 73.37% 149.70% 129.59% 91.72% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.88 52.43 49.25 53.29 52.33 47.14 45.32 1.27%
  YoY % -6.77% 6.46% -7.58% 1.83% 11.01% 4.02% -
  Horiz. % 107.86% 115.69% 108.67% 117.59% 115.47% 104.02% 100.00%
EPS 2.27 4.26 4.34 8.36 7.01 4.54 4.59 -11.06%
  YoY % -46.71% -1.84% -48.09% 19.26% 54.41% -1.09% -
  Horiz. % 49.46% 92.81% 94.55% 182.14% 152.72% 98.91% 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 3.8600 3.7500 3.4900 3.3100 3.2000 2.9200 2.7200 6.00%
  YoY % 2.93% 7.45% 5.44% 3.44% 9.59% 7.35% -
  Horiz. % 141.91% 137.87% 128.31% 121.69% 117.65% 107.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.88 52.43 49.25 53.29 52.33 47.14 45.33 1.26%
  YoY % -6.77% 6.46% -7.58% 1.83% 11.01% 3.99% -
  Horiz. % 107.83% 115.66% 108.65% 117.56% 115.44% 103.99% 100.00%
EPS 2.27 4.26 4.34 8.36 7.01 4.54 4.59 -11.06%
  YoY % -46.71% -1.84% -48.09% 19.26% 54.41% -1.09% -
  Horiz. % 49.46% 92.81% 94.55% 182.14% 152.72% 98.91% 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 3.8600 3.7500 3.4900 3.3100 3.2000 2.9200 2.7205 6.00%
  YoY % 2.93% 7.45% 5.44% 3.44% 9.59% 7.33% -
  Horiz. % 141.89% 137.84% 128.29% 121.67% 117.63% 107.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.6700 2.7500 2.8400 2.4000 2.0000 1.8500 1.7500 -
P/RPS 5.46 5.25 5.77 4.50 3.82 3.92 3.86 5.94%
  YoY % 4.00% -9.01% 28.22% 17.80% -2.55% 1.55% -
  Horiz. % 141.45% 136.01% 149.48% 116.58% 98.96% 101.55% 100.00%
P/EPS 117.71 64.61 65.47 28.71 28.51 40.76 38.13 20.65%
  YoY % 82.19% -1.31% 128.04% 0.70% -30.05% 6.90% -
  Horiz. % 308.71% 169.45% 171.70% 75.30% 74.77% 106.90% 100.00%
EY 0.85 1.55 1.53 3.48 3.51 2.45 2.62 -17.09%
  YoY % -45.16% 1.31% -56.03% -0.85% 43.27% -6.49% -
  Horiz. % 32.44% 59.16% 58.40% 132.82% 133.97% 93.51% 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 0.69 0.73 0.81 0.73 0.63 0.63 0.64 1.26%
  YoY % -5.48% -9.88% 10.96% 15.87% 0.00% -1.56% -
  Horiz. % 107.81% 114.06% 126.56% 114.06% 98.44% 98.44% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 23/05/16 18/05/15 26/05/14 27/05/13 21/05/12 27/05/11 -
Price 2.7900 2.6400 2.5300 2.4700 2.0400 1.6900 1.6100 -
P/RPS 5.71 5.04 5.14 4.63 3.90 3.58 3.55 8.24%
  YoY % 13.29% -1.95% 11.02% 18.72% 8.94% 0.85% -
  Horiz. % 160.85% 141.97% 144.79% 130.42% 109.86% 100.85% 100.00%
P/EPS 123.00 62.02 58.33 29.54 29.08 37.23 35.08 23.23%
  YoY % 98.32% 6.33% 97.46% 1.58% -21.89% 6.13% -
  Horiz. % 350.63% 176.80% 166.28% 84.21% 82.90% 106.13% 100.00%
EY 0.81 1.61 1.71 3.38 3.44 2.69 2.85 -18.90%
  YoY % -49.69% -5.85% -49.41% -1.74% 27.88% -5.61% -
  Horiz. % 28.42% 56.49% 60.00% 118.60% 120.70% 94.39% 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 0.70 0.72 0.75 0.64 0.58 0.59 3.37%
  YoY % 2.86% -2.78% -4.00% 17.19% 10.34% -1.69% -
  Horiz. % 122.03% 118.64% 122.03% 127.12% 108.47% 98.31% 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  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers