Highlights

[UMS] QoQ 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 -     32.42%    YoY -     -1.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 22,866 30,316 21,332 21,647 18,055 19,487 6.38%
  QoQ % -6.45% -24.57% 42.12% -1.46% 19.89% -7.35% -
  Horiz. % 109.77% 117.34% 155.57% 109.47% 111.08% 92.65% 100.00%
PBT 1,505 2,163 4,326 2,516 2,235 2,717 12,012 -74.80%
  QoQ % -30.42% -50.00% 71.94% 12.57% -17.74% -77.38% -
  Horiz. % 12.53% 18.01% 36.01% 20.95% 18.61% 22.62% 100.00%
Tax -496 -422 -1,231 -747 -931 145 -1,038 -38.74%
  QoQ % -17.54% 65.72% -64.79% 19.76% -742.07% 113.97% -
  Horiz. % 47.78% 40.66% 118.59% 71.97% 89.69% -13.97% 100.00%
NP 1,009 1,741 3,095 1,769 1,304 2,862 10,974 -79.48%
  QoQ % -42.04% -43.75% 74.96% 35.66% -54.44% -73.92% -
  Horiz. % 9.19% 15.86% 28.20% 16.12% 11.88% 26.08% 100.00%
NP to SH 999 1,733 3,086 1,732 1,308 2,850 10,962 -79.60%
  QoQ % -42.35% -43.84% 78.18% 32.42% -54.11% -74.00% -
  Horiz. % 9.11% 15.81% 28.15% 15.80% 11.93% 26.00% 100.00%
Tax Rate 32.96 % 19.51 % 28.46 % 29.69 % 41.66 % -5.34 % 8.64 % 143.16%
  QoQ % 68.94% -31.45% -4.14% -28.73% 880.15% -161.81% -
  Horiz. % 381.48% 225.81% 329.40% 343.63% 482.18% -61.81% 100.00%
Total Cost 20,382 21,125 27,221 19,563 20,343 15,193 8,513 78.50%
  QoQ % -3.52% -22.39% 39.15% -3.83% 33.90% 78.47% -
  Horiz. % 239.42% 248.15% 319.76% 229.80% 238.96% 178.47% 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 % - % 2.35 % - % - % - % 1.43 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.34% 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 % 7.61 % 10.21 % 8.29 % 6.02 % 15.85 % 56.31 % -80.70%
  QoQ % -37.98% -25.47% 23.16% 37.71% -62.02% -71.85% -
  Horiz. % 8.38% 13.51% 18.13% 14.72% 10.69% 28.15% 100.00%
ROE 0.62 % 1.09 % 1.99 % 1.14 % 0.84 % 1.85 % 7.30 % -80.53%
  QoQ % -43.12% -45.23% 74.56% 35.71% -54.59% -74.66% -
  Horiz. % 8.49% 14.93% 27.26% 15.62% 11.51% 25.34% 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 56.20 74.50 52.43 53.20 44.37 47.89 6.38%
  QoQ % -6.46% -24.56% 42.09% -1.45% 19.90% -7.35% -
  Horiz. % 109.77% 117.35% 155.56% 109.48% 111.09% 92.65% 100.00%
EPS 2.46 4.26 7.58 4.26 3.21 7.00 26.94 -79.57%
  QoQ % -42.25% -43.80% 77.93% 32.71% -54.14% -74.02% -
  Horiz. % 9.13% 15.81% 28.14% 15.81% 11.92% 25.98% 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 - 40,727
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 56.20 74.50 52.43 53.20 44.37 47.89 6.38%
  QoQ % -6.46% -24.56% 42.09% -1.45% 19.90% -7.35% -
  Horiz. % 109.77% 117.35% 155.56% 109.48% 111.09% 92.65% 100.00%
EPS 2.46 4.26 7.58 4.26 3.21 7.00 26.94 -79.57%
  QoQ % -42.25% -43.80% 77.93% 32.71% -54.14% -74.02% -
  Horiz. % 9.13% 15.81% 28.14% 15.81% 11.92% 25.98% 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 5.11 3.44 5.25 5.15 5.86 5.39 -8.17%
  QoQ % -7.24% 48.55% -34.48% 1.94% -12.12% 8.72% -
  Horiz. % 87.94% 94.81% 63.82% 97.40% 95.55% 108.72% 100.00%
P/EPS 101.42 67.39 33.75 64.61 85.24 37.12 9.58 378.70%
  QoQ % 50.50% 99.67% -47.76% -24.20% 129.63% 287.47% -
  Horiz. % 1,058.66% 703.44% 352.30% 674.43% 889.77% 387.47% 100.00%
EY 0.99 1.48 2.96 1.55 1.17 2.69 10.44 -79.06%
  QoQ % -33.11% -50.00% 90.97% 32.48% -56.51% -74.23% -
  Horiz. % 9.48% 14.18% 28.35% 14.85% 11.21% 25.77% 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 4.86 3.42 5.04 5.26 6.15 5.64 -3.08%
  QoQ % 10.70% 42.11% -32.14% -4.18% -14.47% 9.04% -
  Horiz. % 95.39% 86.17% 60.64% 89.36% 93.26% 109.04% 100.00%
P/EPS 115.27 64.10 33.62 62.02 87.10 38.98 10.02 405.85%
  QoQ % 79.83% 90.66% -45.79% -28.79% 123.45% 289.02% -
  Horiz. % 1,150.40% 639.72% 335.53% 618.96% 869.26% 389.02% 100.00%
EY 0.87 1.56 2.97 1.61 1.15 2.57 9.98 -80.19%
  QoQ % -44.23% -47.47% 84.47% 40.00% -55.25% -74.25% -
  Horiz. % 8.72% 15.63% 29.76% 16.13% 11.52% 25.75% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers