[UMS] QoQ Cumulative Quarter Result on 30-Jun-2015 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 501.01%
YoY- 38.57%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 42,979 21,647 74,961 56,906 37,419 17,379 82,928 -35.45%
PBT 4,751 2,235 18,087 15,370 3,358 955 14,899 -53.29%
Tax -1,678 -931 -2,044 -2,189 -1,151 -523 -2,954 -31.38%
NP 3,073 1,304 16,043 13,181 2,207 432 11,945 -59.51%
-
NP to SH 3,040 1,308 16,000 13,150 2,188 423 11,873 -59.64%
-
Tax Rate 35.32% 41.66% 11.30% 14.24% 34.28% 54.76% 19.83% -
Total Cost 39,906 20,343 58,918 43,725 35,212 16,947 70,983 -31.85%
-
Net Worth 152,587 155,028 154,215 150,146 142,008 141,194 139,973 5.91%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 40 - - - 40 -
Div Payout % - - 0.25% - - - 0.34% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 152,587 155,028 154,215 150,146 142,008 141,194 139,973 5.91%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.15% 6.02% 21.40% 23.16% 5.90% 2.49% 14.40% -
ROE 1.99% 0.84% 10.38% 8.76% 1.54% 0.30% 8.48% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 105.63 53.20 184.22 139.85 91.96 42.71 203.80 -35.45%
EPS 7.47 3.21 39.32 32.32 5.38 1.04 29.18 -59.64%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
NAPS 3.75 3.81 3.79 3.69 3.49 3.47 3.44 5.91%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 102.78 51.76 179.25 136.08 89.48 41.56 198.31 -35.45%
EPS 7.27 3.13 38.26 31.45 5.23 1.01 28.39 -59.64%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
NAPS 3.6488 3.7072 3.6878 3.5905 3.3958 3.3764 3.3472 5.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.75 2.74 2.60 2.58 2.84 3.00 3.00 -
P/RPS 2.60 5.15 1.41 1.84 3.09 7.02 1.47 46.20%
P/EPS 36.81 85.24 6.61 7.98 52.82 288.58 10.28 133.87%
EY 2.72 1.17 15.12 12.53 1.89 0.35 9.73 -57.21%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.03 -
P/NAPS 0.73 0.72 0.69 0.70 0.81 0.86 0.87 -11.02%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 25/02/16 20/11/15 24/08/15 18/05/15 26/02/15 25/11/14 -
Price 2.64 2.80 2.73 2.70 2.53 2.89 2.90 -
P/RPS 2.50 5.26 1.48 1.93 2.75 6.77 1.42 45.75%
P/EPS 35.34 87.10 6.94 8.35 47.05 278.00 9.94 132.76%
EY 2.83 1.15 14.40 11.97 2.13 0.36 10.06 -57.03%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.03 -
P/NAPS 0.70 0.73 0.72 0.73 0.72 0.83 0.84 -11.43%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment