[UMS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#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- 91.77%
YoY- 27.93%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,860 85,538 65,850 44,257 22,962 81,773 61,824 -52.99%
PBT 2,827 14,801 11,874 8,127 4,330 17,074 10,120 -57.16%
Tax -794 -4,408 -3,084 -2,135 -1,207 -3,871 -2,878 -57.52%
NP 2,033 10,393 8,790 5,992 3,123 13,203 7,242 -57.02%
-
NP to SH 2,008 10,334 8,736 5,964 3,110 13,152 7,199 -57.21%
-
Tax Rate 28.09% 29.78% 25.97% 26.27% 27.88% 22.67% 28.44% -
Total Cost 17,827 75,145 57,060 38,265 19,839 68,570 54,582 -52.47%
-
Net Worth 131,021 128,173 129,801 130,208 127,359 124,511 118,001 7.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 36 - - - - - -
Div Payout % - 0.35% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 131,021 128,173 129,801 130,208 127,359 124,511 118,001 7.20%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.24% 12.15% 13.35% 13.54% 13.60% 16.15% 11.71% -
ROE 1.53% 8.06% 6.73% 4.58% 2.44% 10.56% 6.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.81 210.22 161.83 108.77 56.43 200.97 151.94 -52.99%
EPS 4.93 25.40 21.47 14.66 7.64 32.32 18.00 -57.72%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.15 3.19 3.20 3.13 3.06 2.90 7.20%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.81 210.22 161.83 108.77 56.43 200.97 151.94 -52.99%
EPS 4.93 25.40 21.47 14.66 7.64 32.32 18.00 -57.72%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.15 3.19 3.20 3.13 3.06 2.90 7.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.39 2.59 2.17 2.00 1.96 1.86 1.88 -
P/RPS 4.90 1.23 1.34 1.84 3.47 0.93 1.24 149.32%
P/EPS 48.43 10.20 10.11 13.65 25.64 5.75 10.63 174.06%
EY 2.06 9.81 9.89 7.33 3.90 17.38 9.41 -63.57%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.68 0.63 0.63 0.61 0.65 9.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 -
Price 2.50 2.68 2.48 2.04 1.85 1.90 2.03 -
P/RPS 5.12 1.27 1.53 1.88 3.28 0.95 1.34 143.80%
P/EPS 50.66 10.55 11.55 13.92 24.20 5.88 11.47 168.46%
EY 1.97 9.48 8.66 7.18 4.13 17.01 8.72 -62.80%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.78 0.64 0.59 0.62 0.70 7.45%

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