Highlights

[UMS] QoQ Annualized Quarter Result on 2018-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     -0.85%    YoY -     2.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 71,816 86,191 87,954 87,026 96,780 82,615 84,672 -10.37%
  QoQ % -16.68% -2.01% 1.07% -10.08% 17.15% -2.43% -
  Horiz. % 84.82% 101.79% 103.88% 102.78% 114.30% 97.57% 100.00%
PBT 1,660 8,129 8,594 6,386 6,664 7,753 8,122 -65.20%
  QoQ % -79.58% -5.42% 34.59% -4.17% -14.05% -4.55% -
  Horiz. % 20.44% 100.08% 105.81% 78.62% 82.04% 95.45% 100.00%
Tax -768 -2,321 -2,749 -2,106 -1,848 -2,090 -2,340 -52.32%
  QoQ % 66.91% 15.58% -30.55% -13.96% 11.58% 10.68% -
  Horiz. % 32.82% 99.19% 117.49% 90.00% 78.97% 89.32% 100.00%
NP 892 5,808 5,845 4,280 4,816 5,663 5,782 -71.14%
  QoQ % -84.64% -0.64% 36.57% -11.13% -14.96% -2.07% -
  Horiz. % 15.43% 100.44% 101.08% 74.01% 83.28% 97.93% 100.00%
NP to SH 896 5,752 5,801 4,236 4,808 5,594 5,717 -70.83%
  QoQ % -84.42% -0.85% 36.95% -11.90% -14.05% -2.16% -
  Horiz. % 15.67% 100.61% 101.47% 74.09% 84.10% 97.84% 100.00%
Tax Rate 46.27 % 28.55 % 31.99 % 32.98 % 27.73 % 26.96 % 28.81 % 37.02%
  QoQ % 62.07% -10.75% -3.00% 18.93% 2.86% -6.42% -
  Horiz. % 160.60% 99.10% 111.04% 114.47% 96.25% 93.58% 100.00%
Total Cost 70,924 80,383 82,109 82,746 91,964 76,952 78,889 -6.83%
  QoQ % -11.77% -2.10% -0.77% -10.02% 19.51% -2.46% -
  Horiz. % 89.90% 101.89% 104.08% 104.89% 116.57% 97.54% 100.00%
Net Worth 163,573 161,946 159,504 157,877 161,132 159,504 158,691 2.04%
  QoQ % 1.01% 1.53% 1.03% -2.02% 1.02% 0.51% -
  Horiz. % 103.08% 102.05% 100.51% 99.49% 101.54% 100.51% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 40 - - - 40 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 0.71 % - % - % - % 0.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.26% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 163,573 161,946 159,504 157,877 161,132 159,504 158,691 2.04%
  QoQ % 1.01% 1.53% 1.03% -2.02% 1.02% 0.51% -
  Horiz. % 103.08% 102.05% 100.51% 99.49% 101.54% 100.51% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.24 % 6.74 % 6.65 % 4.92 % 4.98 % 6.85 % 6.83 % -67.84%
  QoQ % -81.60% 1.35% 35.16% -1.20% -27.30% 0.29% -
  Horiz. % 18.16% 98.68% 97.36% 72.04% 72.91% 100.29% 100.00%
ROE 0.55 % 3.55 % 3.64 % 2.68 % 2.98 % 3.51 % 3.60 % -71.32%
  QoQ % -84.51% -2.47% 35.82% -10.07% -15.10% -2.50% -
  Horiz. % 15.28% 98.61% 101.11% 74.44% 82.78% 97.50% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 176.50 211.82 216.16 213.88 237.85 203.04 208.09 -10.37%
  QoQ % -16.67% -2.01% 1.07% -10.08% 17.14% -2.43% -
  Horiz. % 84.82% 101.79% 103.88% 102.78% 114.30% 97.57% 100.00%
EPS 2.20 14.14 14.25 10.42 11.80 13.75 14.05 -70.85%
  QoQ % -84.44% -0.77% 36.76% -11.69% -14.18% -2.14% -
  Horiz. % 15.66% 100.64% 101.42% 74.16% 83.99% 97.86% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 4.0200 3.9800 3.9200 3.8800 3.9600 3.9200 3.9000 2.04%
  QoQ % 1.01% 1.53% 1.03% -2.02% 1.02% 0.51% -
  Horiz. % 103.08% 102.05% 100.51% 99.49% 101.54% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 176.50 211.82 216.16 213.88 237.85 203.04 208.09 -10.37%
  QoQ % -16.67% -2.01% 1.07% -10.08% 17.14% -2.43% -
  Horiz. % 84.82% 101.79% 103.88% 102.78% 114.30% 97.57% 100.00%
EPS 2.20 14.14 14.25 10.42 11.80 13.75 14.05 -70.85%
  QoQ % -84.44% -0.77% 36.76% -11.69% -14.18% -2.14% -
  Horiz. % 15.66% 100.64% 101.42% 74.16% 83.99% 97.86% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 4.0200 3.9800 3.9200 3.8800 3.9600 3.9200 3.9000 2.04%
  QoQ % 1.01% 1.53% 1.03% -2.02% 1.02% 0.51% -
  Horiz. % 103.08% 102.05% 100.51% 99.49% 101.54% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.3000 2.3000 2.3500 2.4000 2.7300 2.5000 2.6000 -
P/RPS 1.30 1.09 1.09 1.12 1.15 1.23 1.25 2.64%
  QoQ % 19.27% 0.00% -2.68% -2.61% -6.50% -1.60% -
  Horiz. % 104.00% 87.20% 87.20% 89.60% 92.00% 98.40% 100.00%
P/EPS 104.45 16.27 16.48 23.05 23.10 18.18 18.50 216.07%
  QoQ % 541.98% -1.27% -28.50% -0.22% 27.06% -1.73% -
  Horiz. % 564.59% 87.95% 89.08% 124.59% 124.86% 98.27% 100.00%
EY 0.96 6.15 6.07 4.34 4.33 5.50 5.40 -68.28%
  QoQ % -84.39% 1.32% 39.86% 0.23% -21.27% 1.85% -
  Horiz. % 17.78% 113.89% 112.41% 80.37% 80.19% 101.85% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.58 0.60 0.62 0.69 0.64 0.67 -10.19%
  QoQ % -1.72% -3.33% -3.23% -10.14% 7.81% -4.48% -
  Horiz. % 85.07% 86.57% 89.55% 92.54% 102.99% 95.52% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 27/08/18 28/05/18 26/02/18 20/11/17 28/08/17 -
Price 2.5900 2.4000 2.3000 2.4000 2.5300 2.6000 2.7000 -
P/RPS 1.47 1.13 1.06 1.12 1.06 1.28 1.30 8.51%
  QoQ % 30.09% 6.60% -5.36% 5.66% -17.19% -1.54% -
  Horiz. % 113.08% 86.92% 81.54% 86.15% 81.54% 98.46% 100.00%
P/EPS 117.62 16.98 16.13 23.05 21.41 18.91 19.22 233.47%
  QoQ % 592.70% 5.27% -30.02% 7.66% 13.22% -1.61% -
  Horiz. % 611.97% 88.35% 83.92% 119.93% 111.39% 98.39% 100.00%
EY 0.85 5.89 6.20 4.34 4.67 5.29 5.20 -70.01%
  QoQ % -85.57% -5.00% 42.86% -7.07% -11.72% 1.73% -
  Horiz. % 16.35% 113.27% 119.23% 83.46% 89.81% 101.73% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.64 0.60 0.59 0.62 0.64 0.66 0.69 -4.88%
  QoQ % 6.67% 1.69% -4.84% -3.12% -3.03% -4.35% -
  Horiz. % 92.75% 86.96% 85.51% 89.86% 92.75% 95.65% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers