Highlights

[UMS] QoQ Cumulative Quarter Result on 2017-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Sep-2017  [#4]
Profit Trend QoQ -     30.46%    YoY -     -28.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 65,966 43,513 24,195 82,615 63,504 41,280 21,391 112.30%
  QoQ % 51.60% 79.84% -70.71% 30.09% 53.84% 92.98% -
  Horiz. % 308.38% 203.42% 113.11% 386.21% 296.87% 192.98% 100.00%
PBT 6,446 3,193 1,666 7,753 6,092 2,868 1,505 164.44%
  QoQ % 101.88% 91.66% -78.51% 27.27% 112.41% 90.56% -
  Horiz. % 428.31% 212.16% 110.70% 515.15% 404.78% 190.56% 100.00%
Tax -2,062 -1,053 -462 -2,090 -1,755 -917 -496 159.22%
  QoQ % -95.82% -127.92% 77.89% -19.09% -91.38% -84.88% -
  Horiz. % 415.73% 212.30% 93.15% 421.37% 353.83% 184.88% 100.00%
NP 4,384 2,140 1,204 5,663 4,337 1,951 1,009 166.99%
  QoQ % 104.86% 77.74% -78.74% 30.57% 122.30% 93.36% -
  Horiz. % 434.49% 212.09% 119.33% 561.25% 429.83% 193.36% 100.00%
NP to SH 4,351 2,118 1,202 5,594 4,288 1,922 999 167.42%
  QoQ % 105.43% 76.21% -78.51% 30.46% 123.10% 92.39% -
  Horiz. % 435.54% 212.01% 120.32% 559.96% 429.23% 192.39% 100.00%
Tax Rate 31.99 % 32.98 % 27.73 % 26.96 % 28.81 % 31.97 % 32.96 % -1.98%
  QoQ % -3.00% 18.93% 2.86% -6.42% -9.88% -3.00% -
  Horiz. % 97.06% 100.06% 84.13% 81.80% 87.41% 97.00% 100.00%
Total Cost 61,582 41,373 22,991 76,952 59,167 39,329 20,382 109.42%
  QoQ % 48.85% 79.95% -70.12% 30.06% 50.44% 92.96% -
  Horiz. % 302.14% 202.99% 112.80% 377.55% 290.29% 192.96% 100.00%
Net Worth 159,504 157,877 161,132 159,504 158,691 157,063 160,318 -0.34%
  QoQ % 1.03% -2.02% 1.02% 0.51% 1.04% -2.03% -
  Horiz. % 99.49% 98.48% 100.51% 99.49% 98.98% 97.97% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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 % - % - % - % 0.73 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 159,504 157,877 161,132 159,504 158,691 157,063 160,318 -0.34%
  QoQ % 1.03% -2.02% 1.02% 0.51% 1.04% -2.03% -
  Horiz. % 99.49% 98.48% 100.51% 99.49% 98.98% 97.97% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.65 % 4.92 % 4.98 % 6.85 % 6.83 % 4.73 % 4.72 % 25.76%
  QoQ % 35.16% -1.20% -27.30% 0.29% 44.40% 0.21% -
  Horiz. % 140.89% 104.24% 105.51% 145.13% 144.70% 100.21% 100.00%
ROE 2.73 % 1.34 % 0.75 % 3.51 % 2.70 % 1.22 % 0.62 % 169.38%
  QoQ % 103.73% 78.67% -78.63% 30.00% 121.31% 96.77% -
  Horiz. % 440.32% 216.13% 120.97% 566.13% 435.48% 196.77% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 162.12 106.94 59.46 203.04 156.07 101.45 52.57 112.31%
  QoQ % 51.60% 79.85% -70.72% 30.10% 53.84% 92.98% -
  Horiz. % 308.39% 203.42% 113.11% 386.23% 296.88% 192.98% 100.00%
EPS 10.69 5.21 2.95 13.75 10.54 4.72 2.46 167.01%
  QoQ % 105.18% 76.61% -78.55% 30.46% 123.31% 91.87% -
  Horiz. % 434.55% 211.79% 119.92% 558.94% 428.46% 191.87% 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 3.9200 3.8800 3.9600 3.9200 3.9000 3.8600 3.9400 -0.34%
  QoQ % 1.03% -2.02% 1.02% 0.51% 1.04% -2.03% -
  Horiz. % 99.49% 98.48% 100.51% 99.49% 98.98% 97.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 162.12 106.94 59.46 203.04 156.07 101.45 52.57 112.31%
  QoQ % 51.60% 79.85% -70.72% 30.10% 53.84% 92.98% -
  Horiz. % 308.39% 203.42% 113.11% 386.23% 296.88% 192.98% 100.00%
EPS 10.69 5.21 2.95 13.75 10.54 4.72 2.46 167.01%
  QoQ % 105.18% 76.61% -78.55% 30.46% 123.31% 91.87% -
  Horiz. % 434.55% 211.79% 119.92% 558.94% 428.46% 191.87% 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 3.9200 3.8800 3.9600 3.9200 3.9000 3.8600 3.9400 -0.34%
  QoQ % 1.03% -2.02% 1.02% 0.51% 1.04% -2.03% -
  Horiz. % 99.49% 98.48% 100.51% 99.49% 98.98% 97.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.3500 2.4000 2.7300 2.5000 2.6000 2.6700 2.4900 -
P/RPS 1.45 2.24 4.59 1.23 1.67 2.63 4.74 -54.70%
  QoQ % -35.27% -51.20% 273.17% -26.35% -36.50% -44.51% -
  Horiz. % 30.59% 47.26% 96.84% 25.95% 35.23% 55.49% 100.00%
P/EPS 21.98 46.11 92.42 18.18 24.67 56.53 101.42 -64.02%
  QoQ % -52.33% -50.11% 408.36% -26.31% -56.36% -44.26% -
  Horiz. % 21.67% 45.46% 91.13% 17.93% 24.32% 55.74% 100.00%
EY 4.55 2.17 1.08 5.50 4.05 1.77 0.99 177.20%
  QoQ % 109.68% 100.93% -80.36% 35.80% 128.81% 78.79% -
  Horiz. % 459.60% 219.19% 109.09% 555.56% 409.09% 178.79% 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 0.60 0.62 0.69 0.64 0.67 0.69 0.63 -3.21%
  QoQ % -3.23% -10.14% 7.81% -4.48% -2.90% 9.52% -
  Horiz. % 95.24% 98.41% 109.52% 101.59% 106.35% 109.52% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 26/02/18 20/11/17 28/08/17 22/05/17 27/02/17 -
Price 2.3000 2.4000 2.5300 2.6000 2.7000 2.7900 2.8300 -
P/RPS 1.42 2.24 4.25 1.28 1.73 2.75 5.38 -58.95%
  QoQ % -36.61% -47.29% 232.03% -26.01% -37.09% -48.88% -
  Horiz. % 26.39% 41.64% 79.00% 23.79% 32.16% 51.12% 100.00%
P/EPS 21.51 46.11 85.65 18.91 25.62 59.07 115.27 -67.45%
  QoQ % -53.35% -46.16% 352.93% -26.19% -56.63% -48.76% -
  Horiz. % 18.66% 40.00% 74.30% 16.40% 22.23% 51.24% 100.00%
EY 4.65 2.17 1.17 5.29 3.90 1.69 0.87 206.64%
  QoQ % 114.29% 85.47% -77.88% 35.64% 130.77% 94.25% -
  Horiz. % 534.48% 249.43% 134.48% 608.05% 448.28% 194.25% 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 0.59 0.62 0.64 0.66 0.69 0.72 0.72 -12.46%
  QoQ % -4.84% -3.12% -3.03% -4.35% -4.17% 0.00% -
  Horiz. % 81.94% 86.11% 88.89% 91.67% 95.83% 100.00% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers