Highlights

[UMS] QoQ Annualized Quarter Result on 2015-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -67.30%    YoY -     209.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 96,161 97,726 85,958 86,588 74,961 75,874 74,838 18.14%
  QoQ % -1.60% 13.69% -0.73% 15.51% -1.20% 1.39% -
  Horiz. % 128.49% 130.58% 114.86% 115.70% 100.16% 101.39% 100.00%
PBT 11,240 12,102 9,502 8,940 18,087 20,493 6,716 40.83%
  QoQ % -7.13% 27.37% 6.29% -50.57% -11.74% 205.14% -
  Horiz. % 167.36% 180.21% 141.48% 133.11% 269.31% 305.14% 100.00%
Tax -3,331 -3,878 -3,356 -3,724 -2,044 -2,918 -2,302 27.85%
  QoQ % 14.12% -15.57% 9.88% -82.19% 29.97% -26.79% -
  Horiz. % 144.70% 168.49% 145.79% 161.77% 88.79% 126.79% 100.00%
NP 7,909 8,224 6,146 5,216 16,043 17,574 4,414 47.37%
  QoQ % -3.83% 33.81% 17.83% -67.49% -8.72% 298.16% -
  Horiz. % 179.18% 186.32% 139.24% 118.17% 363.46% 398.16% 100.00%
NP to SH 7,858 8,168 6,080 5,232 16,000 17,533 4,376 47.58%
  QoQ % -3.80% 34.34% 16.21% -67.30% -8.75% 300.67% -
  Horiz. % 179.57% 186.65% 138.94% 119.56% 365.63% 400.67% 100.00%
Tax Rate 29.64 % 32.05 % 35.32 % 41.66 % 11.30 % 14.24 % 34.28 % -9.22%
  QoQ % -7.52% -9.26% -15.22% 268.67% -20.65% -58.46% -
  Horiz. % 86.46% 93.49% 103.03% 121.53% 32.96% 41.54% 100.00%
Total Cost 88,252 89,502 79,812 81,372 58,918 58,300 70,424 16.19%
  QoQ % -1.40% 12.14% -1.92% 38.11% 1.06% -17.22% -
  Horiz. % 125.32% 127.09% 113.33% 115.55% 83.66% 82.78% 100.00%
Net Worth 159,097 155,028 152,587 155,028 154,215 150,146 142,008 7.85%
  QoQ % 2.62% 1.60% -1.57% 0.53% 2.71% 5.73% -
  Horiz. % 112.03% 109.17% 107.45% 109.17% 108.60% 105.73% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 40 - - - 40 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 208.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 159,097 155,028 152,587 155,028 154,215 150,146 142,008 7.85%
  QoQ % 2.62% 1.60% -1.57% 0.53% 2.71% 5.73% -
  Horiz. % 112.03% 109.17% 107.45% 109.17% 108.60% 105.73% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.22 % 8.42 % 7.15 % 6.02 % 21.40 % 23.16 % 5.90 % 24.67%
  QoQ % -2.38% 17.76% 18.77% -71.87% -7.60% 292.54% -
  Horiz. % 139.32% 142.71% 121.19% 102.03% 362.71% 392.54% 100.00%
ROE 4.94 % 5.27 % 3.98 % 3.37 % 10.38 % 11.68 % 3.08 % 36.90%
  QoQ % -6.26% 32.41% 18.10% -67.53% -11.13% 279.22% -
  Horiz. % 160.39% 171.10% 129.22% 109.42% 337.01% 379.22% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 236.33 240.17 211.25 212.80 184.22 186.47 183.92 18.14%
  QoQ % -1.60% 13.69% -0.73% 15.51% -1.21% 1.39% -
  Horiz. % 128.50% 130.58% 114.86% 115.70% 100.16% 101.39% 100.00%
EPS 19.31 20.08 14.94 12.84 39.32 43.09 10.76 47.52%
  QoQ % -3.83% 34.40% 16.36% -67.34% -8.75% 300.46% -
  Horiz. % 179.46% 186.62% 138.85% 119.33% 365.43% 400.46% 100.00%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.9100 3.8100 3.7500 3.8100 3.7900 3.6900 3.4900 7.85%
  QoQ % 2.62% 1.60% -1.57% 0.53% 2.71% 5.73% -
  Horiz. % 112.03% 109.17% 107.45% 109.17% 108.60% 105.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 236.33 240.17 211.25 212.80 184.22 186.47 183.92 18.14%
  QoQ % -1.60% 13.69% -0.73% 15.51% -1.21% 1.39% -
  Horiz. % 128.50% 130.58% 114.86% 115.70% 100.16% 101.39% 100.00%
EPS 19.31 20.08 14.94 12.84 39.32 43.09 10.76 47.52%
  QoQ % -3.83% 34.40% 16.36% -67.34% -8.75% 300.46% -
  Horiz. % 179.46% 186.62% 138.85% 119.33% 365.43% 400.46% 100.00%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.9100 3.8100 3.7500 3.8100 3.7900 3.6900 3.4900 7.85%
  QoQ % 2.62% 1.60% -1.57% 0.53% 2.71% 5.73% -
  Horiz. % 112.03% 109.17% 107.45% 109.17% 108.60% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.8700 2.5600 2.7500 2.7400 2.6000 2.5800 2.8400 -
P/RPS 1.21 1.07 1.30 1.29 1.41 1.38 1.54 -14.81%
  QoQ % 13.08% -17.69% 0.78% -8.51% 2.17% -10.39% -
  Horiz. % 78.57% 69.48% 84.42% 83.77% 91.56% 89.61% 100.00%
P/EPS 14.86 12.75 18.40 21.31 6.61 5.99 26.41 -31.77%
  QoQ % 16.55% -30.71% -13.66% 222.39% 10.35% -77.32% -
  Horiz. % 56.27% 48.28% 69.67% 80.69% 25.03% 22.68% 100.00%
EY 6.73 7.84 5.43 4.69 15.12 16.70 3.79 46.49%
  QoQ % -14.16% 44.38% 15.78% -68.98% -9.46% 340.63% -
  Horiz. % 177.57% 206.86% 143.27% 123.75% 398.94% 440.63% 100.00%
DY 0.03 0.00 0.00 0.00 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.73 0.67 0.73 0.72 0.69 0.70 0.81 -6.68%
  QoQ % 8.96% -8.22% 1.39% 4.35% -1.43% -13.58% -
  Horiz. % 90.12% 82.72% 90.12% 88.89% 85.19% 86.42% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 23/05/16 25/02/16 20/11/15 24/08/15 18/05/15 -
Price 2.7300 2.5500 2.6400 2.8000 2.7300 2.7000 2.5300 -
P/RPS 1.16 1.06 1.25 1.32 1.48 1.45 1.38 -10.90%
  QoQ % 9.43% -15.20% -5.30% -10.81% 2.07% 5.07% -
  Horiz. % 84.06% 76.81% 90.58% 95.65% 107.25% 105.07% 100.00%
P/EPS 14.14 12.70 17.67 21.78 6.94 6.27 23.53 -28.72%
  QoQ % 11.34% -28.13% -18.87% 213.83% 10.69% -73.35% -
  Horiz. % 60.09% 53.97% 75.10% 92.56% 29.49% 26.65% 100.00%
EY 7.07 7.87 5.66 4.59 14.40 15.96 4.25 40.27%
  QoQ % -10.17% 39.05% 23.31% -68.12% -9.77% 275.53% -
  Horiz. % 166.35% 185.18% 133.18% 108.00% 338.82% 375.53% 100.00%
DY 0.04 0.00 0.00 0.00 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.67 0.70 0.73 0.72 0.73 0.72 -1.86%
  QoQ % 4.48% -4.29% -4.11% 1.39% -1.37% 1.39% -
  Horiz. % 97.22% 93.06% 97.22% 101.39% 100.00% 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.
 


 

238  229  531  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.070.00 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers