[UMS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 169.42%
YoY- -9.29%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 17,379 82,928 63,077 41,544 19,860 85,538 65,850 -58.75%
PBT 955 14,899 12,403 7,351 2,827 14,801 11,874 -81.28%
Tax -523 -2,954 -2,828 -1,876 -794 -4,408 -3,084 -69.26%
NP 432 11,945 9,575 5,475 2,033 10,393 8,790 -86.50%
-
NP to SH 423 11,873 9,490 5,410 2,008 10,334 8,736 -86.64%
-
Tax Rate 54.76% 19.83% 22.80% 25.52% 28.09% 29.78% 25.97% -
Total Cost 16,947 70,983 53,502 36,069 17,827 75,145 57,060 -55.38%
-
Net Worth 141,194 139,973 138,752 134,683 131,021 128,173 129,801 5.75%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 40 - - - 36 - -
Div Payout % - 0.34% - - - 0.35% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 141,194 139,973 138,752 134,683 131,021 128,173 129,801 5.75%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.49% 14.40% 15.18% 13.18% 10.24% 12.15% 13.35% -
ROE 0.30% 8.48% 6.84% 4.02% 1.53% 8.06% 6.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.71 203.80 155.02 102.10 48.81 210.22 161.83 -58.75%
EPS 1.04 29.18 23.32 13.30 4.93 25.40 21.47 -86.63%
DPS 0.00 0.10 0.00 0.00 0.00 0.09 0.00 -
NAPS 3.47 3.44 3.41 3.31 3.22 3.15 3.19 5.75%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.56 198.31 150.84 99.34 47.49 204.55 157.47 -58.75%
EPS 1.01 28.39 22.69 12.94 4.80 24.71 20.89 -86.65%
DPS 0.00 0.10 0.00 0.00 0.00 0.09 0.00 -
NAPS 3.3764 3.3472 3.318 3.2207 3.1331 3.065 3.1039 5.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.00 3.00 2.57 2.40 2.39 2.59 2.17 -
P/RPS 7.02 1.47 1.66 2.35 4.90 1.23 1.34 200.73%
P/EPS 288.58 10.28 11.02 18.05 48.43 10.20 10.11 828.30%
EY 0.35 9.73 9.07 5.54 2.06 9.81 9.89 -89.15%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.86 0.87 0.75 0.73 0.74 0.82 0.68 16.89%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 25/08/14 26/05/14 24/02/14 27/11/13 26/08/13 -
Price 2.89 2.90 3.00 2.47 2.50 2.68 2.48 -
P/RPS 6.77 1.42 1.94 2.42 5.12 1.27 1.53 168.79%
P/EPS 278.00 9.94 12.86 18.58 50.66 10.55 11.55 728.81%
EY 0.36 10.06 7.77 5.38 1.97 9.48 8.66 -87.93%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.83 0.84 0.88 0.75 0.78 0.85 0.78 4.21%

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