Highlights

[UMS] QoQ Annualized Quarter Result on 2016-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     34.34%    YoY -     -53.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 82,560 85,564 96,161 97,726 85,958 86,588 74,961 6.64%
  QoQ % -3.51% -11.02% -1.60% 13.69% -0.73% 15.51% -
  Horiz. % 110.14% 114.14% 128.28% 130.37% 114.67% 115.51% 100.00%
PBT 5,736 6,020 11,240 12,102 9,502 8,940 18,087 -53.46%
  QoQ % -4.72% -46.44% -7.13% 27.37% 6.29% -50.57% -
  Horiz. % 31.71% 33.28% 62.14% 66.91% 52.53% 49.43% 100.00%
Tax -1,834 -1,984 -3,331 -3,878 -3,356 -3,724 -2,044 -6.97%
  QoQ % 7.56% 40.44% 14.12% -15.57% 9.88% -82.19% -
  Horiz. % 89.73% 97.06% 162.96% 189.76% 164.19% 182.19% 100.00%
NP 3,902 4,036 7,909 8,224 6,146 5,216 16,043 -61.00%
  QoQ % -3.32% -48.97% -3.83% 33.81% 17.83% -67.49% -
  Horiz. % 24.32% 25.16% 49.30% 51.26% 38.31% 32.51% 100.00%
NP to SH 3,844 3,996 7,858 8,168 6,080 5,232 16,000 -61.32%
  QoQ % -3.80% -49.15% -3.80% 34.34% 16.21% -67.30% -
  Horiz. % 24.03% 24.98% 49.11% 51.05% 38.00% 32.70% 100.00%
Tax Rate 31.97 % 32.96 % 29.64 % 32.05 % 35.32 % 41.66 % 11.30 % 99.91%
  QoQ % -3.00% 11.20% -7.52% -9.26% -15.22% 268.67% -
  Horiz. % 282.92% 291.68% 262.30% 283.63% 312.57% 368.67% 100.00%
Total Cost 78,658 81,528 88,252 89,502 79,812 81,372 58,918 21.22%
  QoQ % -3.52% -7.62% -1.40% 12.14% -1.92% 38.11% -
  Horiz. % 133.50% 138.38% 149.79% 151.91% 135.46% 138.11% 100.00%
Net Worth 157,063 160,318 159,097 155,028 152,587 155,028 154,215 1.23%
  QoQ % -2.03% 0.77% 2.62% 1.60% -1.57% 0.53% -
  Horiz. % 101.85% 103.96% 103.17% 100.53% 98.94% 100.53% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 40 - - - 40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 0.52 % - % - % - % 0.25 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 208.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 157,063 160,318 159,097 155,028 152,587 155,028 154,215 1.23%
  QoQ % -2.03% 0.77% 2.62% 1.60% -1.57% 0.53% -
  Horiz. % 101.85% 103.96% 103.17% 100.53% 98.94% 100.53% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.73 % 4.72 % 8.22 % 8.42 % 7.15 % 6.02 % 21.40 % -63.41%
  QoQ % 0.21% -42.58% -2.38% 17.76% 18.77% -71.87% -
  Horiz. % 22.10% 22.06% 38.41% 39.35% 33.41% 28.13% 100.00%
ROE 2.45 % 2.49 % 4.94 % 5.27 % 3.98 % 3.37 % 10.38 % -61.77%
  QoQ % -1.61% -49.60% -6.26% 32.41% 18.10% -67.53% -
  Horiz. % 23.60% 23.99% 47.59% 50.77% 38.34% 32.47% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 202.90 210.28 236.33 240.17 211.25 212.80 184.22 6.64%
  QoQ % -3.51% -11.02% -1.60% 13.69% -0.73% 15.51% -
  Horiz. % 110.14% 114.15% 128.29% 130.37% 114.67% 115.51% 100.00%
EPS 9.44 9.84 19.31 20.08 14.94 12.84 39.32 -61.34%
  QoQ % -4.07% -49.04% -3.83% 34.40% 16.36% -67.34% -
  Horiz. % 24.01% 25.03% 49.11% 51.07% 38.00% 32.66% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.8600 3.9400 3.9100 3.8100 3.7500 3.8100 3.7900 1.23%
  QoQ % -2.03% 0.77% 2.62% 1.60% -1.57% 0.53% -
  Horiz. % 101.85% 103.96% 103.17% 100.53% 98.94% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 202.90 210.28 236.33 240.17 211.25 212.80 184.22 6.64%
  QoQ % -3.51% -11.02% -1.60% 13.69% -0.73% 15.51% -
  Horiz. % 110.14% 114.15% 128.29% 130.37% 114.67% 115.51% 100.00%
EPS 9.44 9.84 19.31 20.08 14.94 12.84 39.32 -61.34%
  QoQ % -4.07% -49.04% -3.83% 34.40% 16.36% -67.34% -
  Horiz. % 24.01% 25.03% 49.11% 51.07% 38.00% 32.66% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.8600 3.9400 3.9100 3.8100 3.7500 3.8100 3.7900 1.23%
  QoQ % -2.03% 0.77% 2.62% 1.60% -1.57% 0.53% -
  Horiz. % 101.85% 103.96% 103.17% 100.53% 98.94% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.6700 2.4900 2.8700 2.5600 2.7500 2.7400 2.6000 -
P/RPS 1.32 1.18 1.21 1.07 1.30 1.29 1.41 -4.30%
  QoQ % 11.86% -2.48% 13.08% -17.69% 0.78% -8.51% -
  Horiz. % 93.62% 83.69% 85.82% 75.89% 92.20% 91.49% 100.00%
P/EPS 28.26 25.35 14.86 12.75 18.40 21.31 6.61 163.19%
  QoQ % 11.48% 70.59% 16.55% -30.71% -13.66% 222.39% -
  Horiz. % 427.53% 383.51% 224.81% 192.89% 278.37% 322.39% 100.00%
EY 3.54 3.94 6.73 7.84 5.43 4.69 15.12 -61.98%
  QoQ % -10.15% -41.46% -14.16% 44.38% 15.78% -68.98% -
  Horiz. % 23.41% 26.06% 44.51% 51.85% 35.91% 31.02% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.63 0.73 0.67 0.73 0.72 0.69 -
  QoQ % 9.52% -13.70% 8.96% -8.22% 1.39% 4.35% -
  Horiz. % 100.00% 91.30% 105.80% 97.10% 105.80% 104.35% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 29/11/16 24/08/16 23/05/16 25/02/16 20/11/15 -
Price 2.7900 2.8300 2.7300 2.5500 2.6400 2.8000 2.7300 -
P/RPS 1.38 1.35 1.16 1.06 1.25 1.32 1.48 -4.55%
  QoQ % 2.22% 16.38% 9.43% -15.20% -5.30% -10.81% -
  Horiz. % 93.24% 91.22% 78.38% 71.62% 84.46% 89.19% 100.00%
P/EPS 29.53 28.82 14.14 12.70 17.67 21.78 6.94 162.35%
  QoQ % 2.46% 103.82% 11.34% -28.13% -18.87% 213.83% -
  Horiz. % 425.50% 415.27% 203.75% 183.00% 254.61% 313.83% 100.00%
EY 3.39 3.47 7.07 7.87 5.66 4.59 14.40 -61.84%
  QoQ % -2.31% -50.92% -10.17% 39.05% 23.31% -68.12% -
  Horiz. % 23.54% 24.10% 49.10% 54.65% 39.31% 31.88% 100.00%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.72 0.70 0.67 0.70 0.73 0.72 -
  QoQ % 0.00% 2.86% 4.48% -4.29% -4.11% 1.39% -
  Horiz. % 100.00% 100.00% 97.22% 93.06% 97.22% 101.39% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers