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 - 40,690
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 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.
 


 

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