Highlights

[UMS] QoQ Cumulative 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 -     -91.83%    YoY -     209.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 73,295 42,979 21,647 74,961 56,906 37,419 87.29%
  QoQ % 31.20% 70.54% 98.54% -71.12% 31.73% 52.08% -
  Horiz. % 256.98% 195.88% 114.86% 57.85% 200.33% 152.08% 100.00%
PBT 11,240 9,077 4,751 2,235 18,087 15,370 3,358 123.27%
  QoQ % 23.83% 91.05% 112.57% -87.64% 17.68% 357.71% -
  Horiz. % 334.72% 270.31% 141.48% 66.56% 538.62% 457.71% 100.00%
Tax -3,331 -2,909 -1,678 -931 -2,044 -2,189 -1,151 102.69%
  QoQ % -14.51% -73.36% -80.24% 54.45% 6.62% -90.18% -
  Horiz. % 289.40% 252.74% 145.79% 80.89% 177.58% 190.18% 100.00%
NP 7,909 6,168 3,073 1,304 16,043 13,181 2,207 133.63%
  QoQ % 28.23% 100.72% 135.66% -91.87% 21.71% 497.24% -
  Horiz. % 358.36% 279.47% 139.24% 59.08% 726.91% 597.24% 100.00%
NP to SH 7,858 6,126 3,040 1,308 16,000 13,150 2,188 133.97%
  QoQ % 28.27% 101.51% 132.42% -91.83% 21.67% 501.01% -
  Horiz. % 359.14% 279.98% 138.94% 59.78% 731.26% 601.01% 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 67,127 39,906 20,343 58,918 43,725 35,212 84.20%
  QoQ % 31.47% 68.21% 96.17% -65.47% 34.75% 24.18% -
  Horiz. % 250.63% 190.64% 113.33% 57.77% 167.32% 124.18% 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 % 3.95 % 1.99 % 0.84 % 10.38 % 8.76 % 1.54 % 117.04%
  QoQ % 25.06% 98.49% 136.90% -91.91% 18.49% 468.83% -
  Horiz. % 320.78% 256.49% 129.22% 54.55% 674.03% 568.83% 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 236.33 180.13 105.63 53.20 184.22 139.85 91.96 87.30%
  QoQ % 31.20% 70.53% 98.55% -71.12% 31.73% 52.08% -
  Horiz. % 256.99% 195.88% 114.87% 57.85% 200.33% 152.08% 100.00%
EPS 19.31 15.06 7.47 3.21 39.32 32.32 5.38 133.88%
  QoQ % 28.22% 101.61% 132.71% -91.84% 21.66% 500.74% -
  Horiz. % 358.92% 279.93% 138.85% 59.67% 730.85% 600.74% 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 236.33 180.13 105.63 53.20 184.22 139.85 91.96 87.30%
  QoQ % 31.20% 70.53% 98.55% -71.12% 31.73% 52.08% -
  Horiz. % 256.99% 195.88% 114.87% 57.85% 200.33% 152.08% 100.00%
EPS 19.31 15.06 7.47 3.21 39.32 32.32 5.38 133.88%
  QoQ % 28.22% 101.61% 132.71% -91.84% 21.66% 500.74% -
  Horiz. % 358.92% 279.93% 138.85% 59.67% 730.85% 600.74% 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 1.42 2.60 5.15 1.41 1.84 3.09 -46.38%
  QoQ % -14.79% -45.38% -49.51% 265.25% -23.37% -40.45% -
  Horiz. % 39.16% 45.95% 84.14% 166.67% 45.63% 59.55% 100.00%
P/EPS 14.86 17.00 36.81 85.24 6.61 7.98 52.82 -56.97%
  QoQ % -12.59% -53.82% -56.82% 1,189.56% -17.17% -84.89% -
  Horiz. % 28.13% 32.18% 69.69% 161.38% 12.51% 15.11% 100.00%
EY 6.73 5.88 2.72 1.17 15.12 12.53 1.89 132.65%
  QoQ % 14.46% 116.18% 132.48% -92.26% 20.67% 562.96% -
  Horiz. % 356.08% 311.11% 143.92% 61.90% 800.00% 662.96% 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 1.42 2.50 5.26 1.48 1.93 2.75 -43.67%
  QoQ % -18.31% -43.20% -52.47% 255.41% -23.32% -29.82% -
  Horiz. % 42.18% 51.64% 90.91% 191.27% 53.82% 70.18% 100.00%
P/EPS 14.14 16.94 35.34 87.10 6.94 8.35 47.05 -55.03%
  QoQ % -16.53% -52.07% -59.43% 1,155.04% -16.89% -82.25% -
  Horiz. % 30.05% 36.00% 75.11% 185.12% 14.75% 17.75% 100.00%
EY 7.07 5.90 2.83 1.15 14.40 11.97 2.13 122.03%
  QoQ % 19.83% 108.48% 146.09% -92.01% 20.30% 461.97% -
  Horiz. % 331.92% 277.00% 132.86% 53.99% 676.06% 561.97% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers