Highlights

[UMS] QoQ Cumulative 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 -     -78.51%    YoY -     20.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 65,966 43,513 24,195 82,615 63,504 41,280 63.29%
  QoQ % 30.66% 51.60% 79.84% -70.71% 30.09% 53.84% -
  Horiz. % 208.80% 159.80% 105.41% 58.61% 200.13% 153.84% 100.00%
PBT 8,129 6,446 3,193 1,666 7,753 6,092 2,868 100.15%
  QoQ % 26.11% 101.88% 91.66% -78.51% 27.27% 112.41% -
  Horiz. % 283.44% 224.76% 111.33% 58.09% 270.33% 212.41% 100.00%
Tax -2,321 -2,062 -1,053 -462 -2,090 -1,755 -917 85.62%
  QoQ % -12.56% -95.82% -127.92% 77.89% -19.09% -91.38% -
  Horiz. % 253.11% 224.86% 114.83% 50.38% 227.92% 191.38% 100.00%
NP 5,808 4,384 2,140 1,204 5,663 4,337 1,951 106.80%
  QoQ % 32.48% 104.86% 77.74% -78.74% 30.57% 122.30% -
  Horiz. % 297.69% 224.71% 109.69% 61.71% 290.26% 222.30% 100.00%
NP to SH 5,752 4,351 2,118 1,202 5,594 4,288 1,922 107.53%
  QoQ % 32.20% 105.43% 76.21% -78.51% 30.46% 123.10% -
  Horiz. % 299.27% 226.38% 110.20% 62.54% 291.05% 223.10% 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 61,582 41,373 22,991 76,952 59,167 39,329 60.98%
  QoQ % 30.53% 48.85% 79.95% -70.12% 30.06% 50.44% -
  Horiz. % 204.39% 156.58% 105.20% 58.46% 195.66% 150.44% 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 % 2.73 % 1.34 % 0.75 % 3.51 % 2.70 % 1.22 % 103.69%
  QoQ % 30.04% 103.73% 78.67% -78.63% 30.00% 121.31% -
  Horiz. % 290.98% 223.77% 109.84% 61.48% 287.70% 221.31% 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 211.82 162.12 106.94 59.46 203.04 156.07 101.45 63.29%
  QoQ % 30.66% 51.60% 79.85% -70.72% 30.10% 53.84% -
  Horiz. % 208.79% 159.80% 105.41% 58.61% 200.14% 153.84% 100.00%
EPS 14.14 10.69 5.21 2.95 13.75 10.54 4.72 107.67%
  QoQ % 32.27% 105.18% 76.61% -78.55% 30.46% 123.31% -
  Horiz. % 299.58% 226.48% 110.38% 62.50% 291.31% 223.31% 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 211.82 162.12 106.94 59.46 203.04 156.07 101.45 63.29%
  QoQ % 30.66% 51.60% 79.85% -70.72% 30.10% 53.84% -
  Horiz. % 208.79% 159.80% 105.41% 58.61% 200.14% 153.84% 100.00%
EPS 14.14 10.69 5.21 2.95 13.75 10.54 4.72 107.67%
  QoQ % 32.27% 105.18% 76.61% -78.55% 30.46% 123.31% -
  Horiz. % 299.58% 226.48% 110.38% 62.50% 291.31% 223.31% 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 1.45 2.24 4.59 1.23 1.67 2.63 -44.38%
  QoQ % -24.83% -35.27% -51.20% 273.17% -26.35% -36.50% -
  Horiz. % 41.44% 55.13% 85.17% 174.52% 46.77% 63.50% 100.00%
P/EPS 16.27 21.98 46.11 92.42 18.18 24.67 56.53 -56.38%
  QoQ % -25.98% -52.33% -50.11% 408.36% -26.31% -56.36% -
  Horiz. % 28.78% 38.88% 81.57% 163.49% 32.16% 43.64% 100.00%
EY 6.15 4.55 2.17 1.08 5.50 4.05 1.77 129.23%
  QoQ % 35.16% 109.68% 100.93% -80.36% 35.80% 128.81% -
  Horiz. % 347.46% 257.06% 122.60% 61.02% 310.73% 228.81% 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 1.42 2.24 4.25 1.28 1.73 2.75 -44.70%
  QoQ % -20.42% -36.61% -47.29% 232.03% -26.01% -37.09% -
  Horiz. % 41.09% 51.64% 81.45% 154.55% 46.55% 62.91% 100.00%
P/EPS 16.98 21.51 46.11 85.65 18.91 25.62 59.07 -56.41%
  QoQ % -21.06% -53.35% -46.16% 352.93% -26.19% -56.63% -
  Horiz. % 28.75% 36.41% 78.06% 145.00% 32.01% 43.37% 100.00%
EY 5.89 4.65 2.17 1.17 5.29 3.90 1.69 129.70%
  QoQ % 26.67% 114.29% 85.47% -77.88% 35.64% 130.77% -
  Horiz. % 348.52% 275.15% 128.40% 69.23% 313.02% 230.77% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers