[UMS] QoQ 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 79,440 85,538 87,800 88,514 91,848 81,773 82,432 -2.42%
PBT 11,308 14,801 15,832 16,254 17,320 17,074 13,493 -11.08%
Tax -3,176 -4,408 -4,112 -4,270 -4,828 -3,871 -3,837 -11.81%
NP 8,132 10,393 11,720 11,984 12,492 13,203 9,656 -10.79%
-
NP to SH 8,032 10,334 11,648 11,928 12,440 13,152 9,598 -11.16%
-
Tax Rate 28.09% 29.78% 25.97% 26.27% 27.88% 22.67% 28.44% -
Total Cost 71,308 75,145 76,080 76,530 79,356 68,570 72,776 -1.34%
-
Net Worth 131,021 128,173 129,801 130,208 127,359 124,511 118,001 7.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 36 - - - - - -
Div Payout % - 0.35% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 131,021 128,173 129,801 130,208 127,359 124,511 118,001 7.20%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.24% 12.15% 13.35% 13.54% 13.60% 16.15% 11.71% -
ROE 6.13% 8.06% 8.97% 9.16% 9.77% 10.56% 8.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 195.23 210.22 215.78 217.53 225.73 200.97 202.59 -2.43%
EPS 19.72 25.40 28.63 29.32 30.56 32.32 24.00 -12.24%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.15 3.19 3.20 3.13 3.06 2.90 7.20%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 189.97 204.55 209.96 211.66 219.64 195.54 197.12 -2.42%
EPS 19.21 24.71 27.85 28.52 29.75 31.45 22.95 -11.15%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1331 3.065 3.1039 3.1137 3.0456 2.9774 2.8218 7.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.39 2.59 2.17 2.00 1.96 1.86 1.88 -
P/RPS 1.22 1.23 1.01 0.92 0.87 0.93 0.93 19.77%
P/EPS 12.11 10.20 7.58 6.82 6.41 5.75 7.97 32.06%
EY 8.26 9.81 13.19 14.66 15.60 17.38 12.55 -24.27%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.68 0.63 0.63 0.61 0.65 9.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 -
Price 2.50 2.68 2.48 2.04 1.85 1.90 2.03 -
P/RPS 1.28 1.27 1.15 0.94 0.82 0.95 1.00 17.83%
P/EPS 12.66 10.55 8.66 6.96 6.05 5.88 8.61 29.21%
EY 7.90 9.48 11.54 14.37 16.53 17.01 11.62 -22.62%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.78 0.64 0.59 0.62 0.70 7.45%

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