[UMS] YoY Annualized 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- -5.41%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 86,588 69,516 79,440 91,848 85,304 80,848 77,084 1.95%
PBT 8,940 3,820 11,308 17,320 15,344 13,992 12,600 -5.55%
Tax -3,724 -2,092 -3,176 -4,828 -4,056 -3,776 -3,236 2.36%
NP 5,216 1,728 8,132 12,492 11,288 10,216 9,364 -9.28%
-
NP to SH 5,232 1,692 8,032 12,440 11,260 10,132 9,260 -9.07%
-
Tax Rate 41.66% 54.76% 28.09% 27.88% 26.43% 26.99% 25.68% -
Total Cost 81,372 67,788 71,308 79,356 74,016 70,632 67,720 3.10%
-
Net Worth 155,028 141,194 131,021 127,359 117,187 108,557 101,713 7.27%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 155,028 141,194 131,021 127,359 117,187 108,557 101,713 7.27%
NOSH 40,690 40,690 40,690 40,690 40,690 40,658 40,685 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.02% 2.49% 10.24% 13.60% 13.23% 12.64% 12.15% -
ROE 3.37% 1.20% 6.13% 9.77% 9.61% 9.33% 9.10% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 212.80 170.84 195.23 225.73 209.64 198.85 189.46 1.95%
EPS 12.84 4.16 19.72 30.56 27.68 24.92 22.76 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.47 3.22 3.13 2.88 2.67 2.50 7.27%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 207.06 166.23 189.97 219.64 203.99 193.33 184.33 1.95%
EPS 12.51 4.05 19.21 29.75 26.93 24.23 22.14 -9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7072 3.3764 3.1331 3.0456 2.8023 2.5959 2.4323 7.27%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.74 3.00 2.39 1.96 1.86 1.65 1.13 -
P/RPS 1.29 1.76 1.22 0.87 0.89 0.83 0.60 13.60%
P/EPS 21.31 72.15 12.11 6.41 6.72 6.62 4.96 27.48%
EY 4.69 1.39 8.26 15.60 14.88 15.10 20.14 -21.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.74 0.63 0.65 0.62 0.45 8.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 24/02/14 25/02/13 27/02/12 24/02/11 24/02/10 -
Price 2.80 2.89 2.50 1.85 1.86 1.68 1.27 -
P/RPS 1.32 1.69 1.28 0.82 0.89 0.84 0.67 11.95%
P/EPS 21.78 69.50 12.66 6.05 6.72 6.74 5.58 25.46%
EY 4.59 1.44 7.90 16.53 14.88 14.83 17.92 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.78 0.59 0.65 0.63 0.51 6.15%

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