[UMS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -80.57%
YoY- -35.43%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 82,928 63,077 41,544 19,860 85,538 65,850 44,257 51.93%
PBT 14,899 12,403 7,351 2,827 14,801 11,874 8,127 49.73%
Tax -2,954 -2,828 -1,876 -794 -4,408 -3,084 -2,135 24.14%
NP 11,945 9,575 5,475 2,033 10,393 8,790 5,992 58.32%
-
NP to SH 11,873 9,490 5,410 2,008 10,334 8,736 5,964 58.18%
-
Tax Rate 19.83% 22.80% 25.52% 28.09% 29.78% 25.97% 26.27% -
Total Cost 70,983 53,502 36,069 17,827 75,145 57,060 38,265 50.91%
-
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 40 - - - 36 - - -
Div Payout % 0.34% - - - 0.35% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 139,973 138,752 134,683 131,021 128,173 129,801 130,208 4.93%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.40% 15.18% 13.18% 10.24% 12.15% 13.35% 13.54% -
ROE 8.48% 6.84% 4.02% 1.53% 8.06% 6.73% 4.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 203.80 155.02 102.10 48.81 210.22 161.83 108.77 51.92%
EPS 29.18 23.32 13.30 4.93 25.40 21.47 14.66 58.16%
DPS 0.10 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 3.44 3.41 3.31 3.22 3.15 3.19 3.20 4.93%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 198.31 150.84 99.34 47.49 204.55 157.47 105.83 51.93%
EPS 28.39 22.69 12.94 4.80 24.71 20.89 14.26 58.19%
DPS 0.10 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 3.3472 3.318 3.2207 3.1331 3.065 3.1039 3.1137 4.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.00 2.57 2.40 2.39 2.59 2.17 2.00 -
P/RPS 1.47 1.66 2.35 4.90 1.23 1.34 1.84 -13.88%
P/EPS 10.28 11.02 18.05 48.43 10.20 10.11 13.65 -17.20%
EY 9.73 9.07 5.54 2.06 9.81 9.89 7.33 20.76%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.87 0.75 0.73 0.74 0.82 0.68 0.63 23.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 2.90 3.00 2.47 2.50 2.68 2.48 2.04 -
P/RPS 1.42 1.94 2.42 5.12 1.27 1.53 1.88 -17.04%
P/EPS 9.94 12.86 18.58 50.66 10.55 11.55 13.92 -20.09%
EY 10.06 7.77 5.38 1.97 9.48 8.66 7.18 25.18%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.84 0.88 0.75 0.78 0.85 0.78 0.64 19.85%

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