Highlights

[UMS] QoQ Cumulative Quarter Result on 2016-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     132.42%    YoY -     38.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,391 96,161 73,295 42,979 21,647 74,961 56,906 -47.76%
  QoQ % -77.76% 31.20% 70.54% 98.54% -71.12% 31.73% -
  Horiz. % 37.59% 168.98% 128.80% 75.53% 38.04% 131.73% 100.00%
PBT 1,505 11,240 9,077 4,751 2,235 18,087 15,370 -78.61%
  QoQ % -86.61% 23.83% 91.05% 112.57% -87.64% 17.68% -
  Horiz. % 9.79% 73.13% 59.06% 30.91% 14.54% 117.68% 100.00%
Tax -496 -3,331 -2,909 -1,678 -931 -2,044 -2,189 -62.67%
  QoQ % 85.11% -14.51% -73.36% -80.24% 54.45% 6.62% -
  Horiz. % 22.66% 152.17% 132.89% 76.66% 42.53% 93.38% 100.00%
NP 1,009 7,909 6,168 3,073 1,304 16,043 13,181 -81.83%
  QoQ % -87.24% 28.23% 100.72% 135.66% -91.87% 21.71% -
  Horiz. % 7.65% 60.00% 46.79% 23.31% 9.89% 121.71% 100.00%
NP to SH 999 7,858 6,126 3,040 1,308 16,000 13,150 -81.92%
  QoQ % -87.29% 28.27% 101.51% 132.42% -91.83% 21.67% -
  Horiz. % 7.60% 59.76% 46.59% 23.12% 9.95% 121.67% 100.00%
Tax Rate 32.96 % 29.64 % 32.05 % 35.32 % 41.66 % 11.30 % 14.24 % 74.53%
  QoQ % 11.20% -7.52% -9.26% -15.22% 268.67% -20.65% -
  Horiz. % 231.46% 208.15% 225.07% 248.03% 292.56% 79.35% 100.00%
Total Cost 20,382 88,252 67,127 39,906 20,343 58,918 43,725 -39.74%
  QoQ % -76.90% 31.47% 68.21% 96.17% -65.47% 34.75% -
  Horiz. % 46.61% 201.83% 153.52% 91.27% 46.52% 134.75% 100.00%
Net Worth 160,318 159,097 155,028 152,587 155,028 154,215 150,146 4.45%
  QoQ % 0.77% 2.62% 1.60% -1.57% 0.53% 2.71% -
  Horiz. % 106.78% 105.96% 103.25% 101.63% 103.25% 102.71% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 % - % 0.52 % - % - % - % 0.25 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 208.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 160,318 159,097 155,028 152,587 155,028 154,215 150,146 4.45%
  QoQ % 0.77% 2.62% 1.60% -1.57% 0.53% 2.71% -
  Horiz. % 106.78% 105.96% 103.25% 101.63% 103.25% 102.71% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.72 % 8.22 % 8.42 % 7.15 % 6.02 % 21.40 % 23.16 % -65.20%
  QoQ % -42.58% -2.38% 17.76% 18.77% -71.87% -7.60% -
  Horiz. % 20.38% 35.49% 36.36% 30.87% 25.99% 92.40% 100.00%
ROE 0.62 % 4.94 % 3.95 % 1.99 % 0.84 % 10.38 % 8.76 % -82.75%
  QoQ % -87.45% 25.06% 98.49% 136.90% -91.91% 18.49% -
  Horiz. % 7.08% 56.39% 45.09% 22.72% 9.59% 118.49% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 52.57 236.33 180.13 105.63 53.20 184.22 139.85 -47.76%
  QoQ % -77.76% 31.20% 70.53% 98.55% -71.12% 31.73% -
  Horiz. % 37.59% 168.99% 128.80% 75.53% 38.04% 131.73% 100.00%
EPS 2.46 19.31 15.06 7.47 3.21 39.32 32.32 -81.90%
  QoQ % -87.26% 28.22% 101.61% 132.71% -91.84% 21.66% -
  Horiz. % 7.61% 59.75% 46.60% 23.11% 9.93% 121.66% 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 3.9400 3.9100 3.8100 3.7500 3.8100 3.7900 3.6900 4.45%
  QoQ % 0.77% 2.62% 1.60% -1.57% 0.53% 2.71% -
  Horiz. % 106.78% 105.96% 103.25% 101.63% 103.25% 102.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 52.57 236.33 180.13 105.63 53.20 184.22 139.85 -47.76%
  QoQ % -77.76% 31.20% 70.53% 98.55% -71.12% 31.73% -
  Horiz. % 37.59% 168.99% 128.80% 75.53% 38.04% 131.73% 100.00%
EPS 2.46 19.31 15.06 7.47 3.21 39.32 32.32 -81.90%
  QoQ % -87.26% 28.22% 101.61% 132.71% -91.84% 21.66% -
  Horiz. % 7.61% 59.75% 46.60% 23.11% 9.93% 121.66% 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 3.9400 3.9100 3.8100 3.7500 3.8100 3.7900 3.6900 4.45%
  QoQ % 0.77% 2.62% 1.60% -1.57% 0.53% 2.71% -
  Horiz. % 106.78% 105.96% 103.25% 101.63% 103.25% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.4900 2.8700 2.5600 2.7500 2.7400 2.6000 2.5800 -
P/RPS 4.74 1.21 1.42 2.60 5.15 1.41 1.84 87.38%
  QoQ % 291.74% -14.79% -45.38% -49.51% 265.25% -23.37% -
  Horiz. % 257.61% 65.76% 77.17% 141.30% 279.89% 76.63% 100.00%
P/EPS 101.42 14.86 17.00 36.81 85.24 6.61 7.98 440.42%
  QoQ % 582.50% -12.59% -53.82% -56.82% 1,189.56% -17.17% -
  Horiz. % 1,270.93% 186.22% 213.03% 461.28% 1,068.17% 82.83% 100.00%
EY 0.99 6.73 5.88 2.72 1.17 15.12 12.53 -81.44%
  QoQ % -85.29% 14.46% 116.18% 132.48% -92.26% 20.67% -
  Horiz. % 7.90% 53.71% 46.93% 21.71% 9.34% 120.67% 100.00%
DY 0.00 0.03 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% 75.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.73 0.67 0.73 0.72 0.69 0.70 -6.75%
  QoQ % -13.70% 8.96% -8.22% 1.39% 4.35% -1.43% -
  Horiz. % 90.00% 104.29% 95.71% 104.29% 102.86% 98.57% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 24/08/16 23/05/16 25/02/16 20/11/15 24/08/15 -
Price 2.8300 2.7300 2.5500 2.6400 2.8000 2.7300 2.7000 -
P/RPS 5.38 1.16 1.42 2.50 5.26 1.48 1.93 97.45%
  QoQ % 363.79% -18.31% -43.20% -52.47% 255.41% -23.32% -
  Horiz. % 278.76% 60.10% 73.58% 129.53% 272.54% 76.68% 100.00%
P/EPS 115.27 14.14 16.94 35.34 87.10 6.94 8.35 470.91%
  QoQ % 715.21% -16.53% -52.07% -59.43% 1,155.04% -16.89% -
  Horiz. % 1,380.48% 169.34% 202.87% 423.23% 1,043.11% 83.11% 100.00%
EY 0.87 7.07 5.90 2.83 1.15 14.40 11.97 -82.45%
  QoQ % -87.69% 19.83% 108.48% 146.09% -92.01% 20.30% -
  Horiz. % 7.27% 59.06% 49.29% 23.64% 9.61% 120.30% 100.00%
DY 0.00 0.04 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% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.72 0.70 0.67 0.70 0.73 0.72 0.73 -0.91%
  QoQ % 2.86% 4.48% -4.29% -4.11% 1.39% -1.37% -
  Horiz. % 98.63% 95.89% 91.78% 95.89% 100.00% 98.63% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers