[UMS] YoY TTM 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- 1.63%
YoY- 30.42%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 91,350 76,757 82,765 85,799 82,196 77,761 69,840 4.57%
PBT 11,794 17,866 15,330 18,828 14,881 14,075 10,536 1.89%
Tax -2,764 -2,315 -4,152 -4,077 -3,570 -2,935 -2,850 -0.50%
NP 9,030 15,551 11,178 14,751 11,311 11,140 7,686 2.71%
-
NP to SH 8,976 15,533 11,088 14,689 11,263 11,067 7,630 2.74%
-
Tax Rate 23.44% 12.96% 27.08% 21.65% 23.99% 20.85% 27.05% -
Total Cost 82,320 61,206 71,587 71,048 70,885 66,621 62,154 4.79%
-
Net Worth 155,028 150,146 138,752 129,801 118,001 111,118 102,900 7.06%
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 40 36 - 4,068 4,070 2,046 -48.06%
Div Payout % 0.45% 0.26% 0.33% - 36.12% 36.78% 26.82% -
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 155,028 150,146 138,752 129,801 118,001 111,118 102,900 7.06%
NOSH 40,690 40,690 40,690 40,690 40,690 40,702 40,672 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 9.89% 20.26% 13.51% 17.19% 13.76% 14.33% 11.01% -
ROE 5.79% 10.35% 7.99% 11.32% 9.54% 9.96% 7.41% -
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 224.50 188.64 203.40 210.86 202.01 191.05 171.71 4.56%
EPS 22.06 38.17 27.25 36.10 27.68 27.19 18.76 2.73%
DPS 0.10 0.10 0.09 0.00 10.00 10.00 5.03 -47.92%
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 218.45 183.55 197.92 205.17 196.56 185.95 167.01 4.57%
EPS 21.46 37.14 26.51 35.13 26.93 26.46 18.25 2.73%
DPS 0.10 0.10 0.09 0.00 9.73 9.73 4.89 -47.67%
NAPS 3.7072 3.5905 3.318 3.1039 2.8218 2.6572 2.4607 7.06%
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 1.14 1.37 1.26 1.03 0.93 0.88 0.69 8.72%
P/EPS 11.60 6.76 9.43 6.01 6.79 6.18 6.34 10.58%
EY 8.62 14.80 10.60 16.64 14.72 16.18 15.76 -9.55%
DY 0.04 0.04 0.04 0.00 5.32 5.95 4.23 -53.98%
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 1.14 1.43 1.47 1.18 1.00 0.85 0.76 6.98%
P/EPS 11.56 7.07 11.01 6.87 7.33 5.99 6.93 8.89%
EY 8.65 14.14 9.08 14.56 13.64 16.68 14.43 -8.16%
DY 0.04 0.04 0.03 0.00 4.93 6.13 3.87 -53.29%
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