Highlights

[UMS] QoQ Cumulative Quarter Result on 2019-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Mar-2019  [#2]
Profit Trend QoQ -     291.07%    YoY -     -58.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 18,620 68,078 51,547 35,857 17,954 86,191 65,966 -56.87%
  QoQ % -72.65% 32.07% 43.76% 99.72% -79.17% 30.66% -
  Horiz. % 28.23% 103.20% 78.14% 54.36% 27.22% 130.66% 100.00%
PBT 1,678 4,637 2,869 1,582 415 8,129 6,446 -59.13%
  QoQ % -63.81% 61.62% 81.35% 281.20% -94.89% 26.11% -
  Horiz. % 26.03% 71.94% 44.51% 24.54% 6.44% 126.11% 100.00%
Tax -311 -1,273 -1,255 -699 -192 -2,321 -2,062 -71.57%
  QoQ % 75.57% -1.43% -79.54% -264.06% 91.73% -12.56% -
  Horiz. % 15.08% 61.74% 60.86% 33.90% 9.31% 112.56% 100.00%
NP 1,367 3,364 1,614 883 223 5,808 4,384 -53.92%
  QoQ % -59.36% 108.43% 82.79% 295.96% -96.16% 32.48% -
  Horiz. % 31.18% 76.73% 36.82% 20.14% 5.09% 132.48% 100.00%
NP to SH 1,363 3,037 1,601 876 224 5,752 4,351 -53.78%
  QoQ % -55.12% 89.69% 82.76% 291.07% -96.11% 32.20% -
  Horiz. % 31.33% 69.80% 36.80% 20.13% 5.15% 132.20% 100.00%
Tax Rate 18.53 % 27.45 % 43.74 % 44.18 % 46.27 % 28.55 % 31.99 % -30.44%
  QoQ % -32.50% -37.24% -1.00% -4.52% 62.07% -10.75% -
  Horiz. % 57.92% 85.81% 136.73% 138.11% 144.64% 89.25% 100.00%
Total Cost 17,253 64,714 49,933 34,974 17,731 80,383 61,582 -57.08%
  QoQ % -73.34% 29.60% 42.77% 97.25% -77.94% 30.53% -
  Horiz. % 28.02% 105.09% 81.08% 56.79% 28.79% 130.53% 100.00%
Net Worth 163,573 162,353 160,318 160,318 163,573 161,946 159,504 1.69%
  QoQ % 0.75% 1.27% 0.00% -1.99% 1.01% 1.53% -
  Horiz. % 102.55% 101.79% 100.51% 100.51% 102.55% 101.53% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 % - % 1.34 % - % - % - % 0.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 188.73% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 163,573 162,353 160,318 160,318 163,573 161,946 159,504 1.69%
  QoQ % 0.75% 1.27% 0.00% -1.99% 1.01% 1.53% -
  Horiz. % 102.55% 101.79% 100.51% 100.51% 102.55% 101.53% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.34 % 4.94 % 3.13 % 2.46 % 1.24 % 6.74 % 6.65 % 6.78%
  QoQ % 48.58% 57.83% 27.24% 98.39% -81.60% 1.35% -
  Horiz. % 110.38% 74.29% 47.07% 36.99% 18.65% 101.35% 100.00%
ROE 0.83 % 1.87 % 1.00 % 0.55 % 0.14 % 3.55 % 2.73 % -54.69%
  QoQ % -55.61% 87.00% 81.82% 292.86% -96.06% 30.04% -
  Horiz. % 30.40% 68.50% 36.63% 20.15% 5.13% 130.04% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 45.76 167.31 126.68 88.12 44.12 211.82 162.12 -56.87%
  QoQ % -72.65% 32.07% 43.76% 99.73% -79.17% 30.66% -
  Horiz. % 28.23% 103.20% 78.14% 54.35% 27.21% 130.66% 100.00%
EPS 3.35 8.23 3.93 2.15 0.55 14.14 10.69 -53.77%
  QoQ % -59.30% 109.41% 82.79% 290.91% -96.11% 32.27% -
  Horiz. % 31.34% 76.99% 36.76% 20.11% 5.14% 132.27% 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 4.0200 3.9900 3.9400 3.9400 4.0200 3.9800 3.9200 1.69%
  QoQ % 0.75% 1.27% 0.00% -1.99% 1.01% 1.53% -
  Horiz. % 102.55% 101.79% 100.51% 100.51% 102.55% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 45.76 167.31 126.68 88.12 44.12 211.82 162.12 -56.87%
  QoQ % -72.65% 32.07% 43.76% 99.73% -79.17% 30.66% -
  Horiz. % 28.23% 103.20% 78.14% 54.35% 27.21% 130.66% 100.00%
EPS 3.35 8.23 3.93 2.15 0.55 14.14 10.69 -53.77%
  QoQ % -59.30% 109.41% 82.79% 290.91% -96.11% 32.27% -
  Horiz. % 31.34% 76.99% 36.76% 20.11% 5.14% 132.27% 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 4.0200 3.9900 3.9400 3.9400 4.0200 3.9800 3.9200 1.69%
  QoQ % 0.75% 1.27% 0.00% -1.99% 1.01% 1.53% -
  Horiz. % 102.55% 101.79% 100.51% 100.51% 102.55% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.9700 1.9900 2.0000 2.0000 2.3000 2.3000 2.3500 -
P/RPS 4.31 1.19 1.58 2.27 5.21 1.09 1.45 106.32%
  QoQ % 262.18% -24.68% -30.40% -56.43% 377.98% -24.83% -
  Horiz. % 297.24% 82.07% 108.97% 156.55% 359.31% 75.17% 100.00%
P/EPS 58.81 26.66 50.83 92.90 417.80 16.27 21.98 92.38%
  QoQ % 120.59% -47.55% -45.29% -77.76% 2,467.92% -25.98% -
  Horiz. % 267.56% 121.29% 231.26% 422.66% 1,900.82% 74.02% 100.00%
EY 1.70 3.75 1.97 1.08 0.24 6.15 4.55 -48.03%
  QoQ % -54.67% 90.36% 82.41% 350.00% -96.10% 35.16% -
  Horiz. % 37.36% 82.42% 43.30% 23.74% 5.27% 135.16% 100.00%
DY 0.00 0.05 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% 125.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.49 0.50 0.51 0.51 0.57 0.58 0.60 -12.60%
  QoQ % -2.00% -1.96% 0.00% -10.53% -1.72% -3.33% -
  Horiz. % 81.67% 83.33% 85.00% 85.00% 95.00% 96.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 27/08/18 -
Price 2.0000 1.8000 2.0600 2.1000 2.5900 2.4000 2.3000 -
P/RPS 4.37 1.08 1.63 2.38 5.87 1.13 1.42 111.14%
  QoQ % 304.63% -33.74% -31.51% -59.45% 419.47% -20.42% -
  Horiz. % 307.75% 76.06% 114.79% 167.61% 413.38% 79.58% 100.00%
P/EPS 59.71 24.12 52.36 97.54 470.48 16.98 21.51 97.15%
  QoQ % 147.55% -53.93% -46.32% -79.27% 2,670.79% -21.06% -
  Horiz. % 277.59% 112.13% 243.42% 453.46% 2,187.26% 78.94% 100.00%
EY 1.67 4.15 1.91 1.03 0.21 5.89 4.65 -49.38%
  QoQ % -59.76% 117.28% 85.44% 390.48% -96.43% 26.67% -
  Horiz. % 35.91% 89.25% 41.08% 22.15% 4.52% 126.67% 100.00%
DY 0.00 0.06 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% 150.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.50 0.45 0.52 0.53 0.64 0.60 0.59 -10.42%
  QoQ % 11.11% -13.46% -1.89% -17.19% 6.67% 1.69% -
  Horiz. % 84.75% 76.27% 88.14% 89.83% 108.47% 101.69% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers