Highlights

[UMS] YoY TTM Result on 2013-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     7.49%    YoY -     20.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 80,521 78,803 82,825 85,522 83,114 74,035 70,049 2.35%
  YoY % 2.18% -4.86% -3.15% 2.90% 12.26% 5.69% -
  Horiz. % 114.95% 112.50% 118.24% 122.09% 118.65% 105.69% 100.00%
PBT 19,480 10,906 14,025 18,415 15,769 12,667 10,161 11.45%
  YoY % 78.62% -22.24% -23.84% 16.78% 24.49% 24.66% -
  Horiz. % 191.71% 107.33% 138.03% 181.23% 155.19% 124.66% 100.00%
Tax -2,571 -2,229 -4,149 -3,916 -3,680 -2,898 -2,819 -1.52%
  YoY % -15.34% 46.28% -5.95% -6.41% -26.98% -2.80% -
  Horiz. % 91.20% 79.07% 147.18% 138.91% 130.54% 102.80% 100.00%
NP 16,909 8,677 9,876 14,499 12,089 9,769 7,342 14.90%
  YoY % 94.87% -12.14% -31.88% 19.94% 23.75% 33.06% -
  Horiz. % 230.31% 118.18% 134.51% 197.48% 164.66% 133.06% 100.00%
NP to SH 16,852 8,651 9,780 14,454 12,027 9,702 7,289 14.98%
  YoY % 94.80% -11.54% -32.34% 20.18% 23.96% 33.10% -
  Horiz. % 231.20% 118.69% 134.17% 198.30% 165.00% 133.10% 100.00%
Tax Rate 13.20 % 20.44 % 29.58 % 21.27 % 23.34 % 22.88 % 27.74 % -11.63%
  YoY % -35.42% -30.90% 39.07% -8.87% 2.01% -17.52% -
  Horiz. % 47.58% 73.68% 106.63% 76.68% 84.14% 82.48% 100.00%
Total Cost 63,612 70,126 72,949 71,023 71,025 64,266 62,707 0.24%
  YoY % -9.29% -3.87% 2.71% -0.00% 10.52% 2.49% -
  Horiz. % 101.44% 111.83% 116.33% 113.26% 113.26% 102.49% 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 40 40 36 0 4,108 4,090 2,046 -47.92%
  YoY % 0.00% 11.11% 0.00% 0.00% 0.44% 99.90% -
  Horiz. % 1.99% 1.99% 1.79% 0.00% 200.78% 199.90% 100.00%
Div Payout % 0.24 % 0.47 % 0.37 % - % 34.16 % 42.16 % 28.07 % -54.75%
  YoY % -48.94% 27.03% 0.00% 0.00% -18.98% 50.20% -
  Horiz. % 0.86% 1.67% 1.32% 0.00% 121.70% 150.20% 100.00%
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 21.00 % 11.01 % 11.92 % 16.95 % 14.55 % 13.20 % 10.48 % 12.27%
  YoY % 90.74% -7.63% -29.68% 16.49% 10.23% 25.95% -
  Horiz. % 200.38% 105.06% 113.74% 161.74% 138.84% 125.95% 100.00%
ROE 11.04 % 6.09 % 7.26 % 11.10 % 10.12 % 8.76 % 7.09 % 7.65%
  YoY % 81.28% -16.12% -34.59% 9.68% 15.53% 23.55% -
  Horiz. % 155.71% 85.90% 102.40% 156.56% 142.74% 123.55% 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 197.89 193.67 203.55 210.18 204.26 181.92 172.35 2.33%
  YoY % 2.18% -4.85% -3.15% 2.90% 12.28% 5.55% -
  Horiz. % 114.82% 112.37% 118.10% 121.95% 118.51% 105.55% 100.00%
EPS 41.42 21.26 24.04 35.52 29.56 23.84 17.93 14.96%
  YoY % 94.83% -11.56% -32.32% 20.16% 23.99% 32.96% -
  Horiz. % 231.01% 118.57% 134.08% 198.10% 164.86% 132.96% 100.00%
DPS 0.10 0.10 0.09 0.00 10.10 10.05 5.03 -47.92%
  YoY % 0.00% 11.11% 0.00% 0.00% 0.50% 99.80% -
  Horiz. % 1.99% 1.99% 1.79% 0.00% 200.80% 199.80% 100.00%
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 197.89 193.67 203.55 210.18 204.26 181.95 172.15 2.35%
  YoY % 2.18% -4.85% -3.15% 2.90% 12.26% 5.69% -
  Horiz. % 114.95% 112.50% 118.24% 122.09% 118.65% 105.69% 100.00%
EPS 41.42 21.26 24.04 35.52 29.56 23.84 17.91 14.98%
  YoY % 94.83% -11.56% -32.32% 20.16% 23.99% 33.11% -
  Horiz. % 231.27% 118.70% 134.23% 198.32% 165.05% 133.11% 100.00%
DPS 0.10 0.10 0.09 0.00 10.10 10.05 5.03 -47.92%
  YoY % 0.00% 11.11% 0.00% 0.00% 0.50% 99.80% -
  Horiz. % 1.99% 1.99% 1.79% 0.00% 200.80% 199.80% 100.00%
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 1.39 1.47 1.18 0.95 0.91 0.96 0.81 9.41%
  YoY % -5.44% 24.58% 24.21% 4.40% -5.21% 18.52% -
  Horiz. % 171.60% 181.48% 145.68% 117.28% 112.35% 118.52% 100.00%
P/EPS 6.64 13.36 9.99 5.63 6.26 7.34 7.75 -2.54%
  YoY % -50.30% 33.73% 77.44% -10.06% -14.71% -5.29% -
  Horiz. % 85.68% 172.39% 128.90% 72.65% 80.77% 94.71% 100.00%
EY 15.06 7.49 10.01 17.76 15.98 13.62 12.90 2.61%
  YoY % 101.07% -25.17% -43.64% 11.14% 17.33% 5.58% -
  Horiz. % 116.74% 58.06% 77.60% 137.67% 123.88% 105.58% 100.00%
DY 0.04 0.04 0.04 0.00 5.46 5.74 3.62 -52.77%
  YoY % 0.00% 0.00% 0.00% 0.00% -4.88% 58.56% -
  Horiz. % 1.10% 1.10% 1.10% 0.00% 150.83% 158.56% 100.00%
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 1.33 1.31 1.21 0.97 0.83 0.89 0.71 11.02%
  YoY % 1.53% 8.26% 24.74% 16.87% -6.74% 25.35% -
  Horiz. % 187.32% 184.51% 170.42% 136.62% 116.90% 125.35% 100.00%
P/EPS 6.37 11.90 10.28 5.74 5.72 6.75 6.80 -1.08%
  YoY % -46.47% 15.76% 79.09% 0.35% -15.26% -0.74% -
  Horiz. % 93.68% 175.00% 151.18% 84.41% 84.12% 99.26% 100.00%
EY 15.69 8.40 9.73 17.41 17.49 14.81 14.70 1.09%
  YoY % 86.79% -13.67% -44.11% -0.46% 18.10% 0.75% -
  Horiz. % 106.73% 57.14% 66.19% 118.44% 118.98% 100.75% 100.00%
DY 0.04 0.04 0.04 0.00 5.98 6.24 4.12 -53.78%
  YoY % 0.00% 0.00% 0.00% 0.00% -4.17% 51.46% -
  Horiz. % 0.97% 0.97% 0.97% 0.00% 145.15% 151.46% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS