Highlights

[UMS] QoQ Annualized Quarter Result on 2019-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Mar-2019  [#2]
Profit Trend QoQ -     95.54%    YoY -     -58.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 74,480 68,078 68,729 71,714 71,816 86,191 87,954 -10.47%
  QoQ % 9.40% -0.95% -4.16% -0.14% -16.68% -2.01% -
  Horiz. % 84.68% 77.40% 78.14% 81.54% 81.65% 97.99% 100.00%
PBT 6,712 4,637 3,825 3,164 1,660 8,129 8,594 -15.16%
  QoQ % 44.75% 21.22% 20.90% 90.60% -79.58% -5.42% -
  Horiz. % 78.09% 53.95% 44.51% 36.81% 19.31% 94.58% 100.00%
Tax -1,244 -1,273 -1,673 -1,398 -768 -2,321 -2,749 -40.98%
  QoQ % 2.28% 23.92% -19.69% -82.03% 66.91% 15.58% -
  Horiz. % 45.25% 46.30% 60.86% 50.85% 27.93% 84.42% 100.00%
NP 5,468 3,364 2,152 1,766 892 5,808 5,845 -4.34%
  QoQ % 62.54% 56.32% 21.86% 97.98% -84.64% -0.64% -
  Horiz. % 93.54% 57.55% 36.82% 30.21% 15.26% 99.36% 100.00%
NP to SH 5,452 3,037 2,134 1,752 896 5,752 5,801 -4.04%
  QoQ % 79.52% 42.27% 21.84% 95.54% -84.42% -0.85% -
  Horiz. % 93.98% 52.35% 36.80% 30.20% 15.44% 99.15% 100.00%
Tax Rate 18.53 % 27.45 % 43.74 % 44.18 % 46.27 % 28.55 % 31.99 % -30.44%
  QoQ % -32.50% -37.24% -1.00% -4.52% 62.07% -10.75% -
  Horiz. % 57.92% 85.81% 136.73% 138.11% 144.64% 89.25% 100.00%
Total Cost 69,012 64,714 66,577 69,948 70,924 80,383 82,109 -10.91%
  QoQ % 6.64% -2.80% -4.82% -1.38% -11.77% -2.10% -
  Horiz. % 84.05% 78.81% 81.08% 85.19% 86.38% 97.90% 100.00%
Net Worth 163,573 162,353 160,318 160,318 163,573 161,946 159,504 1.69%
  QoQ % 0.75% 1.27% 0.00% -1.99% 1.01% 1.53% -
  Horiz. % 102.55% 101.79% 100.51% 100.51% 102.55% 101.53% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 % - % 1.34 % - % - % - % 0.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 188.73% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 163,573 162,353 160,318 160,318 163,573 161,946 159,504 1.69%
  QoQ % 0.75% 1.27% 0.00% -1.99% 1.01% 1.53% -
  Horiz. % 102.55% 101.79% 100.51% 100.51% 102.55% 101.53% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.34 % 4.94 % 3.13 % 2.46 % 1.24 % 6.74 % 6.65 % 6.78%
  QoQ % 48.58% 57.83% 27.24% 98.39% -81.60% 1.35% -
  Horiz. % 110.38% 74.29% 47.07% 36.99% 18.65% 101.35% 100.00%
ROE 3.33 % 1.87 % 1.33 % 1.09 % 0.55 % 3.55 % 3.64 % -5.75%
  QoQ % 78.07% 40.60% 22.02% 98.18% -84.51% -2.47% -
  Horiz. % 91.48% 51.37% 36.54% 29.95% 15.11% 97.53% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 183.04 167.31 168.91 176.24 176.50 211.82 216.16 -10.47%
  QoQ % 9.40% -0.95% -4.16% -0.15% -16.67% -2.01% -
  Horiz. % 84.68% 77.40% 78.14% 81.53% 81.65% 97.99% 100.00%
EPS 13.40 8.23 5.24 4.30 2.20 14.14 14.25 -4.01%
  QoQ % 62.82% 57.06% 21.86% 95.45% -84.44% -0.77% -
  Horiz. % 94.04% 57.75% 36.77% 30.18% 15.44% 99.23% 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 3.9900 3.9400 3.9400 4.0200 3.9800 3.9200 1.69%
  QoQ % 0.75% 1.27% 0.00% -1.99% 1.01% 1.53% -
  Horiz. % 102.55% 101.79% 100.51% 100.51% 102.55% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 183.04 167.31 168.91 176.24 176.50 211.82 216.16 -10.47%
  QoQ % 9.40% -0.95% -4.16% -0.15% -16.67% -2.01% -
  Horiz. % 84.68% 77.40% 78.14% 81.53% 81.65% 97.99% 100.00%
EPS 13.40 8.23 5.24 4.30 2.20 14.14 14.25 -4.01%
  QoQ % 62.82% 57.06% 21.86% 95.45% -84.44% -0.77% -
  Horiz. % 94.04% 57.75% 36.77% 30.18% 15.44% 99.23% 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 3.9900 3.9400 3.9400 4.0200 3.9800 3.9200 1.69%
  QoQ % 0.75% 1.27% 0.00% -1.99% 1.01% 1.53% -
  Horiz. % 102.55% 101.79% 100.51% 100.51% 102.55% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.9700 1.9900 2.0000 2.0000 2.3000 2.3000 2.3500 -
P/RPS 1.08 1.19 1.18 1.13 1.30 1.09 1.09 -0.61%
  QoQ % -9.24% 0.85% 4.42% -13.08% 19.27% 0.00% -
  Horiz. % 99.08% 109.17% 108.26% 103.67% 119.27% 100.00% 100.00%
P/EPS 14.70 26.66 38.12 46.45 104.45 16.27 16.48 -7.32%
  QoQ % -44.86% -30.06% -17.93% -55.53% 541.98% -1.27% -
  Horiz. % 89.20% 161.77% 231.31% 281.86% 633.80% 98.73% 100.00%
EY 6.80 3.75 2.62 2.15 0.96 6.15 6.07 7.84%
  QoQ % 81.33% 43.13% 21.86% 123.96% -84.39% 1.32% -
  Horiz. % 112.03% 61.78% 43.16% 35.42% 15.82% 101.32% 100.00%
DY 0.00 0.05 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% 125.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.49 0.50 0.51 0.51 0.57 0.58 0.60 -12.60%
  QoQ % -2.00% -1.96% 0.00% -10.53% -1.72% -3.33% -
  Horiz. % 81.67% 83.33% 85.00% 85.00% 95.00% 96.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 27/08/18 -
Price 2.0000 1.8000 2.0600 2.1000 2.5900 2.4000 2.3000 -
P/RPS 1.09 1.08 1.22 1.19 1.47 1.13 1.06 1.87%
  QoQ % 0.93% -11.48% 2.52% -19.05% 30.09% 6.60% -
  Horiz. % 102.83% 101.89% 115.09% 112.26% 138.68% 106.60% 100.00%
P/EPS 14.93 24.12 39.27 48.77 117.62 16.98 16.13 -5.01%
  QoQ % -38.10% -38.58% -19.48% -58.54% 592.70% 5.27% -
  Horiz. % 92.56% 149.54% 243.46% 302.36% 729.20% 105.27% 100.00%
EY 6.70 4.15 2.55 2.05 0.85 5.89 6.20 5.29%
  QoQ % 61.45% 62.75% 24.39% 141.18% -85.57% -5.00% -
  Horiz. % 108.06% 66.94% 41.13% 33.06% 13.71% 95.00% 100.00%
DY 0.00 0.06 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% 150.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.50 0.45 0.52 0.53 0.64 0.60 0.59 -10.42%
  QoQ % 11.11% -13.46% -1.89% -17.19% 6.67% 1.69% -
  Horiz. % 84.75% 76.27% 88.14% 89.83% 108.47% 101.69% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 
PARTNERS & BROKERS