[UMS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#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- -76.35%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 85,538 65,850 44,257 22,962 81,773 61,824 40,508 64.51%
PBT 14,801 11,874 8,127 4,330 17,074 10,120 6,786 68.10%
Tax -4,408 -3,084 -2,135 -1,207 -3,871 -2,878 -2,090 64.38%
NP 10,393 8,790 5,992 3,123 13,203 7,242 4,696 69.74%
-
NP to SH 10,334 8,736 5,964 3,110 13,152 7,199 4,662 69.92%
-
Tax Rate 29.78% 25.97% 26.27% 27.88% 22.67% 28.44% 30.80% -
Total Cost 75,145 57,060 38,265 19,839 68,570 54,582 35,812 63.82%
-
Net Worth 128,173 129,801 130,208 127,359 124,511 118,001 118,814 5.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 36 - - - - - - -
Div Payout % 0.35% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 128,173 129,801 130,208 127,359 124,511 118,001 118,814 5.17%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.15% 13.35% 13.54% 13.60% 16.15% 11.71% 11.59% -
ROE 8.06% 6.73% 4.58% 2.44% 10.56% 6.10% 3.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 210.22 161.83 108.77 56.43 200.97 151.94 99.55 64.52%
EPS 25.40 21.47 14.66 7.64 32.32 18.00 11.46 69.91%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 3.19 3.20 3.13 3.06 2.90 2.92 5.17%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 204.55 157.47 105.83 54.91 195.54 147.84 96.87 64.51%
EPS 24.71 20.89 14.26 7.44 31.45 17.21 11.15 69.89%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.065 3.1039 3.1137 3.0456 2.9774 2.8218 2.8412 5.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.59 2.17 2.00 1.96 1.86 1.88 1.85 -
P/RPS 1.23 1.34 1.84 3.47 0.93 1.24 1.86 -24.07%
P/EPS 10.20 10.11 13.65 25.64 5.75 10.63 16.15 -26.36%
EY 9.81 9.89 7.33 3.90 17.38 9.41 6.19 35.89%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.63 0.63 0.61 0.65 0.63 19.19%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 -
Price 2.68 2.48 2.04 1.85 1.90 2.03 1.69 -
P/RPS 1.27 1.53 1.88 3.28 0.95 1.34 1.70 -17.65%
P/EPS 10.55 11.55 13.92 24.20 5.88 11.47 14.75 -20.00%
EY 9.48 8.66 7.18 4.13 17.01 8.72 6.78 25.01%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.64 0.59 0.62 0.70 0.58 28.99%

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