[UMS] YoY Annualized 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- -4.12%
YoY- 27.93%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 85,958 74,838 83,088 88,514 81,016 77,314 72,566 2.86%
PBT 9,502 6,716 14,702 16,254 13,572 12,288 9,958 -0.77%
Tax -3,356 -2,302 -3,752 -4,270 -4,180 -3,402 -2,976 2.02%
NP 6,146 4,414 10,950 11,984 9,392 8,886 6,982 -2.10%
-
NP to SH 6,080 4,376 10,820 11,928 9,324 8,802 6,906 -2.09%
-
Tax Rate 35.32% 34.28% 25.52% 26.27% 30.80% 27.69% 29.89% -
Total Cost 79,812 70,424 72,138 76,530 71,624 68,428 65,584 3.32%
-
Net Worth 152,587 142,008 134,683 130,208 118,814 110,635 102,898 6.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 152,587 142,008 134,683 130,208 118,814 110,635 102,898 6.78%
NOSH 40,690 40,690 40,690 40,690 40,690 40,674 40,671 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.15% 5.90% 13.18% 13.54% 11.59% 11.49% 9.62% -
ROE 3.98% 3.08% 8.03% 9.16% 7.85% 7.96% 6.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 211.25 183.92 204.20 217.53 199.11 190.08 178.42 2.85%
EPS 14.94 10.76 26.60 29.32 22.92 21.64 16.98 -2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.49 3.31 3.20 2.92 2.72 2.53 6.77%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 205.55 178.96 198.69 211.66 193.73 184.88 173.53 2.85%
EPS 14.54 10.46 25.87 28.52 22.30 21.05 16.51 -2.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6488 3.3958 3.2207 3.1137 2.8412 2.6456 2.4606 6.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.75 2.84 2.40 2.00 1.85 1.75 1.39 -
P/RPS 1.30 1.54 1.18 0.92 0.93 0.92 0.78 8.87%
P/EPS 18.40 26.41 9.03 6.82 8.07 8.09 8.19 14.42%
EY 5.43 3.79 11.08 14.66 12.39 12.37 12.22 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.73 0.63 0.63 0.64 0.55 4.82%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 18/05/15 26/05/14 27/05/13 21/05/12 27/05/11 26/05/10 -
Price 2.64 2.53 2.47 2.04 1.69 1.61 1.22 -
P/RPS 1.25 1.38 1.21 0.94 0.85 0.85 0.68 10.66%
P/EPS 17.67 23.53 9.29 6.96 7.38 7.44 7.18 16.17%
EY 5.66 4.25 10.77 14.37 13.56 13.44 13.92 -13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.75 0.64 0.58 0.59 0.48 6.48%

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