[UMS] QoQ TTM 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- 5.94%
YoY- -32.34%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 80,447 82,928 82,765 82,825 82,436 85,538 85,799 -4.19%
PBT 13,027 14,899 15,330 14,025 13,298 14,801 18,828 -21.71%
Tax -2,683 -2,954 -4,152 -4,149 -3,995 -4,408 -4,077 -24.28%
NP 10,344 11,945 11,178 9,876 9,303 10,393 14,751 -21.01%
-
NP to SH 10,288 11,873 11,088 9,780 9,232 10,334 14,689 -21.08%
-
Tax Rate 20.60% 19.83% 27.08% 29.58% 30.04% 29.78% 21.65% -
Total Cost 70,103 70,983 71,587 72,949 73,133 75,145 71,048 -0.88%
-
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 40 36 36 36 36 - -
Div Payout % 0.40% 0.34% 0.33% 0.37% 0.40% 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 12.86% 14.40% 13.51% 11.92% 11.29% 12.15% 17.19% -
ROE 7.29% 8.48% 7.99% 7.26% 7.05% 8.06% 11.32% -
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 197.71 203.80 203.40 203.55 202.60 210.22 210.86 -4.19%
EPS 25.28 29.18 27.25 24.04 22.69 25.40 36.10 -21.09%
DPS 0.10 0.10 0.09 0.09 0.09 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 192.37 198.31 197.92 198.06 197.13 204.55 205.17 -4.19%
EPS 24.60 28.39 26.51 23.39 22.08 24.71 35.13 -21.09%
DPS 0.10 0.10 0.09 0.09 0.09 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 1.52 1.47 1.26 1.18 1.18 1.23 1.03 29.52%
P/EPS 11.87 10.28 9.43 9.99 10.53 10.20 6.01 57.22%
EY 8.43 9.73 10.60 10.01 9.49 9.81 16.64 -36.37%
DY 0.03 0.03 0.04 0.04 0.04 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 1.46 1.42 1.47 1.21 1.23 1.27 1.18 15.20%
P/EPS 11.43 9.94 11.01 10.28 11.02 10.55 6.87 40.27%
EY 8.75 10.06 9.08 9.73 9.08 9.48 14.56 -28.72%
DY 0.03 0.03 0.03 0.04 0.04 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