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.
 


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
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS