[UMS] YoY Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 46.48%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 73,295 56,906 63,077 65,850 61,824 60,891 54,791 4.96%
PBT 9,077 15,370 12,403 11,874 10,120 10,366 7,793 2.57%
Tax -2,909 -2,189 -2,828 -3,084 -2,878 -2,599 -2,349 3.62%
NP 6,168 13,181 9,575 8,790 7,242 7,767 5,444 2.10%
-
NP to SH 6,126 13,150 9,490 8,736 7,199 7,695 5,389 2.15%
-
Tax Rate 32.05% 14.24% 22.80% 25.97% 28.44% 25.07% 30.14% -
Total Cost 67,127 43,725 53,502 57,060 54,582 53,124 49,347 5.25%
-
Net Worth 155,028 150,146 138,752 129,801 118,001 111,091 102,977 7.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 40 20 -
Div Payout % - - - - - 0.53% 0.38% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 155,028 150,146 138,752 129,801 118,001 111,091 102,977 7.04%
NOSH 40,690 40,690 40,690 40,690 40,690 40,692 40,702 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.42% 23.16% 15.18% 13.35% 11.71% 12.76% 9.94% -
ROE 3.95% 8.76% 6.84% 6.73% 6.10% 6.93% 5.23% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 180.13 139.85 155.02 161.83 151.94 149.64 134.61 4.97%
EPS 15.06 32.32 23.32 21.47 18.00 18.91 13.24 2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.05 -
NAPS 3.81 3.69 3.41 3.19 2.90 2.73 2.53 7.05%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 175.27 136.08 150.84 157.47 147.84 145.61 131.02 4.96%
EPS 14.65 31.45 22.69 20.89 17.21 18.40 12.89 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.05 -
NAPS 3.7072 3.5905 3.318 3.1039 2.8218 2.6565 2.4625 7.04%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.56 2.58 2.57 2.17 1.88 1.68 1.19 -
P/RPS 1.42 1.84 1.66 1.34 1.24 1.12 0.88 8.29%
P/EPS 17.00 7.98 11.02 10.11 10.63 8.88 8.99 11.19%
EY 5.88 12.53 9.07 9.89 9.41 11.26 11.13 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
P/NAPS 0.67 0.70 0.75 0.68 0.65 0.62 0.47 6.08%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 25/08/11 27/08/10 -
Price 2.55 2.70 3.00 2.48 2.03 1.63 1.30 -
P/RPS 1.42 1.93 1.94 1.53 1.34 1.09 0.97 6.55%
P/EPS 16.94 8.35 12.86 11.55 11.47 8.62 9.82 9.50%
EY 5.90 11.97 7.77 8.66 8.72 11.60 10.18 -8.68%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
P/NAPS 0.67 0.73 0.88 0.78 0.70 0.60 0.51 4.64%

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