Highlights

[UMS] QoQ 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 -     -7.96%    YoY -     20.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 20,225 22,453 19,318 24,195 19,111 22,224 19,889 1.12%
  QoQ % -9.92% 16.23% -20.16% 26.60% -14.01% 11.74% -
  Horiz. % 101.69% 112.89% 97.13% 121.65% 96.09% 111.74% 100.00%
PBT 1,683 3,253 1,527 1,666 1,661 3,224 1,363 15.08%
  QoQ % -48.26% 113.03% -8.34% 0.30% -48.48% 136.54% -
  Horiz. % 123.48% 238.66% 112.03% 122.23% 121.86% 236.54% 100.00%
Tax -259 -1,009 -591 -462 -335 -838 -421 -27.64%
  QoQ % 74.33% -70.73% -27.92% -37.91% 60.02% -99.05% -
  Horiz. % 61.52% 239.67% 140.38% 109.74% 79.57% 199.05% 100.00%
NP 1,424 2,244 936 1,204 1,326 2,386 942 31.68%
  QoQ % -36.54% 139.74% -22.26% -9.20% -44.43% 153.29% -
  Horiz. % 151.17% 238.22% 99.36% 127.81% 140.76% 253.29% 100.00%
NP to SH 1,401 2,233 916 1,202 1,306 2,366 923 32.04%
  QoQ % -37.26% 143.78% -23.79% -7.96% -44.80% 156.34% -
  Horiz. % 151.79% 241.93% 99.24% 130.23% 141.50% 256.34% 100.00%
Tax Rate 15.39 % 31.02 % 38.70 % 27.73 % 20.17 % 25.99 % 30.89 % -37.13%
  QoQ % -50.39% -19.84% 39.56% 37.48% -22.39% -15.86% -
  Horiz. % 49.82% 100.42% 125.28% 89.77% 65.30% 84.14% 100.00%
Total Cost 18,801 20,209 18,382 22,991 17,785 19,838 18,947 -0.51%
  QoQ % -6.97% 9.94% -20.05% 29.27% -10.35% 4.70% -
  Horiz. % 99.23% 106.66% 97.02% 121.34% 93.87% 104.70% 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 % 2.90 % - % - % - % 3.12 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.95% 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 7.04 % 9.99 % 4.85 % 4.98 % 6.94 % 10.74 % 4.74 % 30.14%
  QoQ % -29.53% 105.98% -2.61% -28.24% -35.38% 126.58% -
  Horiz. % 148.52% 210.76% 102.32% 105.06% 146.41% 226.58% 100.00%
ROE 0.87 % 1.40 % 0.58 % 0.75 % 0.82 % 1.49 % 0.59 % 29.52%
  QoQ % -37.86% 141.38% -22.67% -8.54% -44.97% 152.54% -
  Horiz. % 147.46% 237.29% 98.31% 127.12% 138.98% 252.54% 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 49.71 55.18 47.48 59.46 46.97 54.62 48.88 1.13%
  QoQ % -9.91% 16.22% -20.15% 26.59% -14.01% 11.74% -
  Horiz. % 101.70% 112.89% 97.14% 121.64% 96.09% 111.74% 100.00%
EPS 3.44 5.49 2.25 2.95 3.21 5.81 2.27 31.90%
  QoQ % -37.34% 144.00% -23.73% -8.10% -44.75% 155.95% -
  Horiz. % 151.54% 241.85% 99.12% 129.96% 141.41% 255.95% 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 49.71 55.18 47.48 59.46 46.97 54.62 48.88 1.13%
  QoQ % -9.91% 16.22% -20.15% 26.59% -14.01% 11.74% -
  Horiz. % 101.70% 112.89% 97.14% 121.64% 96.09% 111.74% 100.00%
EPS 3.44 5.49 2.25 2.95 3.21 5.81 2.27 31.90%
  QoQ % -37.34% 144.00% -23.73% -8.10% -44.75% 155.95% -
  Horiz. % 151.54% 241.85% 99.12% 129.96% 141.41% 255.95% 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 4.63 4.26 5.06 4.59 5.32 4.76 5.46 -10.40%
  QoQ % 8.69% -15.81% 10.24% -13.72% 11.76% -12.82% -
  Horiz. % 84.80% 78.02% 92.67% 84.07% 97.44% 87.18% 100.00%
P/EPS 66.80 42.82 106.61 92.42 77.89 44.71 117.71 -31.43%
  QoQ % 56.00% -59.83% 15.35% 18.65% 74.21% -62.02% -
  Horiz. % 56.75% 36.38% 90.57% 78.51% 66.17% 37.98% 100.00%
EY 1.50 2.34 0.94 1.08 1.28 2.24 0.85 45.98%
  QoQ % -35.90% 148.94% -12.96% -15.62% -42.86% 163.53% -
  Horiz. % 176.47% 275.29% 110.59% 127.06% 150.59% 263.53% 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 4.83 4.17 5.06 4.25 5.54 4.94 5.71 -10.55%
  QoQ % 15.83% -17.59% 19.06% -23.29% 12.15% -13.49% -
  Horiz. % 84.59% 73.03% 88.62% 74.43% 97.02% 86.51% 100.00%
P/EPS 69.70 41.91 106.61 85.65 81.01 46.43 123.00 -31.50%
  QoQ % 66.31% -60.69% 24.47% 5.73% 74.48% -62.25% -
  Horiz. % 56.67% 34.07% 86.67% 69.63% 65.86% 37.75% 100.00%
EY 1.43 2.39 0.94 1.17 1.23 2.15 0.81 46.02%
  QoQ % -40.17% 154.26% -19.66% -4.88% -42.79% 165.43% -
  Horiz. % 176.54% 295.06% 116.05% 144.44% 151.85% 265.43% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers