Highlights

[UMS] QoQ Annualized Quarter Result on 2017-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Dec-2017  [#1]
Profit Trend QoQ -     -14.05%    YoY -     20.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 86,191 87,954 87,026 96,780 82,615 84,672 82,560 2.91%
  QoQ % -2.01% 1.07% -10.08% 17.15% -2.43% 2.56% -
  Horiz. % 104.40% 106.53% 105.41% 117.22% 100.07% 102.56% 100.00%
PBT 8,129 8,594 6,386 6,664 7,753 8,122 5,736 26.14%
  QoQ % -5.42% 34.59% -4.17% -14.05% -4.55% 41.61% -
  Horiz. % 141.72% 149.84% 111.33% 116.18% 135.16% 141.61% 100.00%
Tax -2,321 -2,749 -2,106 -1,848 -2,090 -2,340 -1,834 16.98%
  QoQ % 15.58% -30.55% -13.96% 11.58% 10.68% -27.59% -
  Horiz. % 126.55% 149.91% 114.83% 100.76% 113.96% 127.59% 100.00%
NP 5,808 5,845 4,280 4,816 5,663 5,782 3,902 30.33%
  QoQ % -0.64% 36.57% -11.13% -14.96% -2.07% 48.20% -
  Horiz. % 148.85% 149.80% 109.69% 123.42% 145.13% 148.20% 100.00%
NP to SH 5,752 5,801 4,236 4,808 5,594 5,717 3,844 30.79%
  QoQ % -0.85% 36.95% -11.90% -14.05% -2.16% 48.73% -
  Horiz. % 149.64% 150.92% 110.20% 125.08% 145.53% 148.73% 100.00%
Tax Rate 28.55 % 31.99 % 32.98 % 27.73 % 26.96 % 28.81 % 31.97 % -7.26%
  QoQ % -10.75% -3.00% 18.93% 2.86% -6.42% -9.88% -
  Horiz. % 89.30% 100.06% 103.16% 86.74% 84.33% 90.12% 100.00%
Total Cost 80,383 82,109 82,746 91,964 76,952 78,889 78,658 1.46%
  QoQ % -2.10% -0.77% -10.02% 19.51% -2.46% 0.29% -
  Horiz. % 102.19% 104.39% 105.20% 116.92% 97.83% 100.29% 100.00%
Net Worth 161,946 159,504 157,877 161,132 159,504 158,691 157,063 2.06%
  QoQ % 1.53% 1.03% -2.02% 1.02% 0.51% 1.04% -
  Horiz. % 103.11% 101.55% 100.52% 102.59% 101.55% 101.04% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 % 0.71 % - % - % - % 0.73 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.26% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 161,946 159,504 157,877 161,132 159,504 158,691 157,063 2.06%
  QoQ % 1.53% 1.03% -2.02% 1.02% 0.51% 1.04% -
  Horiz. % 103.11% 101.55% 100.52% 102.59% 101.55% 101.04% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.74 % 6.65 % 4.92 % 4.98 % 6.85 % 6.83 % 4.73 % 26.60%
  QoQ % 1.35% 35.16% -1.20% -27.30% 0.29% 44.40% -
  Horiz. % 142.49% 140.59% 104.02% 105.29% 144.82% 144.40% 100.00%
ROE 3.55 % 3.64 % 2.68 % 2.98 % 3.51 % 3.60 % 2.45 % 28.02%
  QoQ % -2.47% 35.82% -10.07% -15.10% -2.50% 46.94% -
  Horiz. % 144.90% 148.57% 109.39% 121.63% 143.27% 146.94% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 211.82 216.16 213.88 237.85 203.04 208.09 202.90 2.91%
  QoQ % -2.01% 1.07% -10.08% 17.14% -2.43% 2.56% -
  Horiz. % 104.40% 106.54% 105.41% 117.23% 100.07% 102.56% 100.00%
EPS 14.14 14.25 10.42 11.80 13.75 14.05 9.44 30.88%
  QoQ % -0.77% 36.76% -11.69% -14.18% -2.14% 48.83% -
  Horiz. % 149.79% 150.95% 110.38% 125.00% 145.66% 148.83% 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 3.9800 3.9200 3.8800 3.9600 3.9200 3.9000 3.8600 2.06%
  QoQ % 1.53% 1.03% -2.02% 1.02% 0.51% 1.04% -
  Horiz. % 103.11% 101.55% 100.52% 102.59% 101.55% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 211.82 216.16 213.88 237.85 203.04 208.09 202.90 2.91%
  QoQ % -2.01% 1.07% -10.08% 17.14% -2.43% 2.56% -
  Horiz. % 104.40% 106.54% 105.41% 117.23% 100.07% 102.56% 100.00%
EPS 14.14 14.25 10.42 11.80 13.75 14.05 9.44 30.88%
  QoQ % -0.77% 36.76% -11.69% -14.18% -2.14% 48.83% -
  Horiz. % 149.79% 150.95% 110.38% 125.00% 145.66% 148.83% 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 3.9800 3.9200 3.8800 3.9600 3.9200 3.9000 3.8600 2.06%
  QoQ % 1.53% 1.03% -2.02% 1.02% 0.51% 1.04% -
  Horiz. % 103.11% 101.55% 100.52% 102.59% 101.55% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.3000 2.3500 2.4000 2.7300 2.5000 2.6000 2.6700 -
P/RPS 1.09 1.09 1.12 1.15 1.23 1.25 1.32 -11.97%
  QoQ % 0.00% -2.68% -2.61% -6.50% -1.60% -5.30% -
  Horiz. % 82.58% 82.58% 84.85% 87.12% 93.18% 94.70% 100.00%
P/EPS 16.27 16.48 23.05 23.10 18.18 18.50 28.26 -30.77%
  QoQ % -1.27% -28.50% -0.22% 27.06% -1.73% -34.54% -
  Horiz. % 57.57% 58.32% 81.56% 81.74% 64.33% 65.46% 100.00%
EY 6.15 6.07 4.34 4.33 5.50 5.40 3.54 44.47%
  QoQ % 1.32% 39.86% 0.23% -21.27% 1.85% 52.54% -
  Horiz. % 173.73% 171.47% 122.60% 122.32% 155.37% 152.54% 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 0.58 0.60 0.62 0.69 0.64 0.67 0.69 -10.92%
  QoQ % -3.33% -3.23% -10.14% 7.81% -4.48% -2.90% -
  Horiz. % 84.06% 86.96% 89.86% 100.00% 92.75% 97.10% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 26/02/18 20/11/17 28/08/17 22/05/17 -
Price 2.4000 2.3000 2.4000 2.5300 2.6000 2.7000 2.7900 -
P/RPS 1.13 1.06 1.12 1.06 1.28 1.30 1.38 -12.46%
  QoQ % 6.60% -5.36% 5.66% -17.19% -1.54% -5.80% -
  Horiz. % 81.88% 76.81% 81.16% 76.81% 92.75% 94.20% 100.00%
P/EPS 16.98 16.13 23.05 21.41 18.91 19.22 29.53 -30.83%
  QoQ % 5.27% -30.02% 7.66% 13.22% -1.61% -34.91% -
  Horiz. % 57.50% 54.62% 78.06% 72.50% 64.04% 65.09% 100.00%
EY 5.89 6.20 4.34 4.67 5.29 5.20 3.39 44.48%
  QoQ % -5.00% 42.86% -7.07% -11.72% 1.73% 53.39% -
  Horiz. % 173.75% 182.89% 128.02% 137.76% 156.05% 153.39% 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 0.60 0.59 0.62 0.64 0.66 0.69 0.72 -11.44%
  QoQ % 1.69% -4.84% -3.12% -3.03% -4.35% -4.17% -
  Horiz. % 83.33% 81.94% 86.11% 88.89% 91.67% 95.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers