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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 68,729 71,714 71,816 86,191 87,954 87,026 96,780 -20.45%
  QoQ % -4.16% -0.14% -16.68% -2.01% 1.07% -10.08% -
  Horiz. % 71.02% 74.10% 74.21% 89.06% 90.88% 89.92% 100.00%
PBT 3,825 3,164 1,660 8,129 8,594 6,386 6,664 -31.00%
  QoQ % 20.90% 90.60% -79.58% -5.42% 34.59% -4.17% -
  Horiz. % 57.40% 47.48% 24.91% 121.98% 128.97% 95.83% 100.00%
Tax -1,673 -1,398 -768 -2,321 -2,749 -2,106 -1,848 -6.42%
  QoQ % -19.69% -82.03% 66.91% 15.58% -30.55% -13.96% -
  Horiz. % 90.55% 75.65% 41.56% 125.60% 148.77% 113.96% 100.00%
NP 2,152 1,766 892 5,808 5,845 4,280 4,816 -41.64%
  QoQ % 21.86% 97.98% -84.64% -0.64% 36.57% -11.13% -
  Horiz. % 44.68% 36.67% 18.52% 120.60% 121.37% 88.87% 100.00%
NP to SH 2,134 1,752 896 5,752 5,801 4,236 4,808 -41.89%
  QoQ % 21.84% 95.54% -84.42% -0.85% 36.95% -11.90% -
  Horiz. % 44.40% 36.44% 18.64% 119.63% 120.66% 88.10% 100.00%
Tax Rate 43.74 % 44.18 % 46.27 % 28.55 % 31.99 % 32.98 % 27.73 % 35.62%
  QoQ % -1.00% -4.52% 62.07% -10.75% -3.00% 18.93% -
  Horiz. % 157.74% 159.32% 166.86% 102.96% 115.36% 118.93% 100.00%
Total Cost 66,577 69,948 70,924 80,383 82,109 82,746 91,964 -19.42%
  QoQ % -4.82% -1.38% -11.77% -2.10% -0.77% -10.02% -
  Horiz. % 72.39% 76.06% 77.12% 87.41% 89.28% 89.98% 100.00%
Net Worth 160,318 160,318 163,573 161,946 159,504 157,877 161,132 -0.34%
  QoQ % 0.00% -1.99% 1.01% 1.53% 1.03% -2.02% -
  Horiz. % 99.49% 99.49% 101.52% 100.51% 98.99% 97.98% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 40 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.71 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 160,318 160,318 163,573 161,946 159,504 157,877 161,132 -0.34%
  QoQ % 0.00% -1.99% 1.01% 1.53% 1.03% -2.02% -
  Horiz. % 99.49% 99.49% 101.52% 100.51% 98.99% 97.98% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.13 % 2.46 % 1.24 % 6.74 % 6.65 % 4.92 % 4.98 % -26.69%
  QoQ % 27.24% 98.39% -81.60% 1.35% 35.16% -1.20% -
  Horiz. % 62.85% 49.40% 24.90% 135.34% 133.53% 98.80% 100.00%
ROE 1.33 % 1.09 % 0.55 % 3.55 % 3.64 % 2.68 % 2.98 % -41.68%
  QoQ % 22.02% 98.18% -84.51% -2.47% 35.82% -10.07% -
  Horiz. % 44.63% 36.58% 18.46% 119.13% 122.15% 89.93% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 168.91 176.24 176.50 211.82 216.16 213.88 237.85 -20.45%
  QoQ % -4.16% -0.15% -16.67% -2.01% 1.07% -10.08% -
  Horiz. % 71.02% 74.10% 74.21% 89.06% 90.88% 89.92% 100.00%
EPS 5.24 4.30 2.20 14.14 14.25 10.42 11.80 -41.88%
  QoQ % 21.86% 95.45% -84.44% -0.77% 36.76% -11.69% -
  Horiz. % 44.41% 36.44% 18.64% 119.83% 120.76% 88.31% 100.00%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.9400 3.9400 4.0200 3.9800 3.9200 3.8800 3.9600 -0.34%
  QoQ % 0.00% -1.99% 1.01% 1.53% 1.03% -2.02% -
  Horiz. % 99.49% 99.49% 101.52% 100.51% 98.99% 97.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 168.91 176.24 176.50 211.82 216.16 213.88 237.85 -20.45%
  QoQ % -4.16% -0.15% -16.67% -2.01% 1.07% -10.08% -
  Horiz. % 71.02% 74.10% 74.21% 89.06% 90.88% 89.92% 100.00%
EPS 5.24 4.30 2.20 14.14 14.25 10.42 11.80 -41.88%
  QoQ % 21.86% 95.45% -84.44% -0.77% 36.76% -11.69% -
  Horiz. % 44.41% 36.44% 18.64% 119.83% 120.76% 88.31% 100.00%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.9400 3.9400 4.0200 3.9800 3.9200 3.8800 3.9600 -0.34%
  QoQ % 0.00% -1.99% 1.01% 1.53% 1.03% -2.02% -
  Horiz. % 99.49% 99.49% 101.52% 100.51% 98.99% 97.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.0000 2.0000 2.3000 2.3000 2.3500 2.4000 2.7300 -
P/RPS 1.18 1.13 1.30 1.09 1.09 1.12 1.15 1.74%
  QoQ % 4.42% -13.08% 19.27% 0.00% -2.68% -2.61% -
  Horiz. % 102.61% 98.26% 113.04% 94.78% 94.78% 97.39% 100.00%
P/EPS 38.12 46.45 104.45 16.27 16.48 23.05 23.10 39.77%
  QoQ % -17.93% -55.53% 541.98% -1.27% -28.50% -0.22% -
  Horiz. % 165.02% 201.08% 452.16% 70.43% 71.34% 99.78% 100.00%
EY 2.62 2.15 0.96 6.15 6.07 4.34 4.33 -28.53%
  QoQ % 21.86% 123.96% -84.39% 1.32% 39.86% 0.23% -
  Horiz. % 60.51% 49.65% 22.17% 142.03% 140.18% 100.23% 100.00%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.51 0.57 0.58 0.60 0.62 0.69 -18.30%
  QoQ % 0.00% -10.53% -1.72% -3.33% -3.23% -10.14% -
  Horiz. % 73.91% 73.91% 82.61% 84.06% 86.96% 89.86% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 25/02/19 26/11/18 27/08/18 28/05/18 26/02/18 -
Price 2.0600 2.1000 2.5900 2.4000 2.3000 2.4000 2.5300 -
P/RPS 1.22 1.19 1.47 1.13 1.06 1.12 1.06 9.85%
  QoQ % 2.52% -19.05% 30.09% 6.60% -5.36% 5.66% -
  Horiz. % 115.09% 112.26% 138.68% 106.60% 100.00% 105.66% 100.00%
P/EPS 39.27 48.77 117.62 16.98 16.13 23.05 21.41 50.01%
  QoQ % -19.48% -58.54% 592.70% 5.27% -30.02% 7.66% -
  Horiz. % 183.42% 227.79% 549.37% 79.31% 75.34% 107.66% 100.00%
EY 2.55 2.05 0.85 5.89 6.20 4.34 4.67 -33.27%
  QoQ % 24.39% 141.18% -85.57% -5.00% 42.86% -7.07% -
  Horiz. % 54.60% 43.90% 18.20% 126.12% 132.76% 92.93% 100.00%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.53 0.64 0.60 0.59 0.62 0.64 -12.96%
  QoQ % -1.89% -17.19% 6.67% 1.69% -4.84% -3.12% -
  Horiz. % 81.25% 82.81% 100.00% 93.75% 92.19% 96.88% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers