Highlights

[UMS] QoQ Quarter Result on 2016-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     78.18%    YoY -     -71.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 19,889 21,391 22,866 30,316 21,332 21,647 18,055 6.66%
  QoQ % -7.02% -6.45% -24.57% 42.12% -1.46% 19.89% -
  Horiz. % 110.16% 118.48% 126.65% 167.91% 118.15% 119.89% 100.00%
PBT 1,363 1,505 2,163 4,326 2,516 2,235 2,717 -36.84%
  QoQ % -9.44% -30.42% -50.00% 71.94% 12.57% -17.74% -
  Horiz. % 50.17% 55.39% 79.61% 159.22% 92.60% 82.26% 100.00%
Tax -421 -496 -422 -1,231 -747 -931 145 -
  QoQ % 15.12% -17.54% 65.72% -64.79% 19.76% -742.07% -
  Horiz. % -290.34% -342.07% -291.03% -848.97% -515.17% -642.07% 100.00%
NP 942 1,009 1,741 3,095 1,769 1,304 2,862 -52.30%
  QoQ % -6.64% -42.04% -43.75% 74.96% 35.66% -54.44% -
  Horiz. % 32.91% 35.26% 60.83% 108.14% 61.81% 45.56% 100.00%
NP to SH 923 999 1,733 3,086 1,732 1,308 2,850 -52.81%
  QoQ % -7.61% -42.35% -43.84% 78.18% 32.42% -54.11% -
  Horiz. % 32.39% 35.05% 60.81% 108.28% 60.77% 45.89% 100.00%
Tax Rate 30.89 % 32.96 % 19.51 % 28.46 % 29.69 % 41.66 % -5.34 % -
  QoQ % -6.28% 68.94% -31.45% -4.14% -28.73% 880.15% -
  Horiz. % -578.46% -617.23% -365.36% -532.96% -555.99% -780.15% 100.00%
Total Cost 18,947 20,382 21,125 27,221 19,563 20,343 15,193 15.84%
  QoQ % -7.04% -3.52% -22.39% 39.15% -3.83% 33.90% -
  Horiz. % 124.71% 134.15% 139.04% 179.17% 128.76% 133.90% 100.00%
Net Worth 157,063 160,318 159,097 155,028 152,587 155,028 154,215 1.23%
  QoQ % -2.03% 0.77% 2.62% 1.60% -1.57% 0.53% -
  Horiz. % 101.85% 103.96% 103.17% 100.53% 98.94% 100.53% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 40 - - - 40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 2.35 % - % - % - % 1.43 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 164.34% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 157,063 160,318 159,097 155,028 152,587 155,028 154,215 1.23%
  QoQ % -2.03% 0.77% 2.62% 1.60% -1.57% 0.53% -
  Horiz. % 101.85% 103.96% 103.17% 100.53% 98.94% 100.53% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.74 % 4.72 % 7.61 % 10.21 % 8.29 % 6.02 % 15.85 % -55.25%
  QoQ % 0.42% -37.98% -25.47% 23.16% 37.71% -62.02% -
  Horiz. % 29.91% 29.78% 48.01% 64.42% 52.30% 37.98% 100.00%
ROE 0.59 % 0.62 % 1.09 % 1.99 % 1.14 % 0.84 % 1.85 % -53.29%
  QoQ % -4.84% -43.12% -45.23% 74.56% 35.71% -54.59% -
  Horiz. % 31.89% 33.51% 58.92% 107.57% 61.62% 45.41% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 48.88 52.57 56.20 74.50 52.43 53.20 44.37 6.66%
  QoQ % -7.02% -6.46% -24.56% 42.09% -1.45% 19.90% -
  Horiz. % 110.16% 118.48% 126.66% 167.91% 118.17% 119.90% 100.00%
EPS 2.27 2.46 4.26 7.58 4.26 3.21 7.00 -52.77%
  QoQ % -7.72% -42.25% -43.80% 77.93% 32.71% -54.14% -
  Horiz. % 32.43% 35.14% 60.86% 108.29% 60.86% 45.86% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.8600 3.9400 3.9100 3.8100 3.7500 3.8100 3.7900 1.23%
  QoQ % -2.03% 0.77% 2.62% 1.60% -1.57% 0.53% -
  Horiz. % 101.85% 103.96% 103.17% 100.53% 98.94% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 48.88 52.57 56.20 74.50 52.43 53.20 44.37 6.66%
  QoQ % -7.02% -6.46% -24.56% 42.09% -1.45% 19.90% -
  Horiz. % 110.16% 118.48% 126.66% 167.91% 118.17% 119.90% 100.00%
EPS 2.27 2.46 4.26 7.58 4.26 3.21 7.00 -52.77%
  QoQ % -7.72% -42.25% -43.80% 77.93% 32.71% -54.14% -
  Horiz. % 32.43% 35.14% 60.86% 108.29% 60.86% 45.86% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.8600 3.9400 3.9100 3.8100 3.7500 3.8100 3.7900 1.23%
  QoQ % -2.03% 0.77% 2.62% 1.60% -1.57% 0.53% -
  Horiz. % 101.85% 103.96% 103.17% 100.53% 98.94% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.6700 2.4900 2.8700 2.5600 2.7500 2.7400 2.6000 -
P/RPS 5.46 4.74 5.11 3.44 5.25 5.15 5.86 -4.60%
  QoQ % 15.19% -7.24% 48.55% -34.48% 1.94% -12.12% -
  Horiz. % 93.17% 80.89% 87.20% 58.70% 89.59% 87.88% 100.00%
P/EPS 117.71 101.42 67.39 33.75 64.61 85.24 37.12 115.69%
  QoQ % 16.06% 50.50% 99.67% -47.76% -24.20% 129.63% -
  Horiz. % 317.11% 273.22% 181.55% 90.92% 174.06% 229.63% 100.00%
EY 0.85 0.99 1.48 2.96 1.55 1.17 2.69 -53.58%
  QoQ % -14.14% -33.11% -50.00% 90.97% 32.48% -56.51% -
  Horiz. % 31.60% 36.80% 55.02% 110.04% 57.62% 43.49% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.63 0.73 0.67 0.73 0.72 0.69 -
  QoQ % 9.52% -13.70% 8.96% -8.22% 1.39% 4.35% -
  Horiz. % 100.00% 91.30% 105.80% 97.10% 105.80% 104.35% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 29/11/16 24/08/16 23/05/16 25/02/16 20/11/15 -
Price 2.7900 2.8300 2.7300 2.5500 2.6400 2.8000 2.7300 -
P/RPS 5.71 5.38 4.86 3.42 5.04 5.26 6.15 -4.82%
  QoQ % 6.13% 10.70% 42.11% -32.14% -4.18% -14.47% -
  Horiz. % 92.85% 87.48% 79.02% 55.61% 81.95% 85.53% 100.00%
P/EPS 123.00 115.27 64.10 33.62 62.02 87.10 38.98 114.98%
  QoQ % 6.71% 79.83% 90.66% -45.79% -28.79% 123.45% -
  Horiz. % 315.55% 295.72% 164.44% 86.25% 159.11% 223.45% 100.00%
EY 0.81 0.87 1.56 2.97 1.61 1.15 2.57 -53.65%
  QoQ % -6.90% -44.23% -47.47% 84.47% 40.00% -55.25% -
  Horiz. % 31.52% 33.85% 60.70% 115.56% 62.65% 44.75% 100.00%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.72 0.70 0.67 0.70 0.73 0.72 -
  QoQ % 0.00% 2.86% 4.48% -4.29% -4.11% 1.39% -
  Horiz. % 100.00% 100.00% 97.22% 93.06% 97.22% 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  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers