[UMS] QoQ Quarter Result on 2020-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 14,874 9,590 13,704 18,620 16,531 15,690 17,903 -11.59% QoQ % 55.10% -30.02% -26.40% 12.64% 5.36% -12.36% - Horiz. % 83.08% 53.57% 76.55% 104.00% 92.34% 87.64% 100.00%
PBT 560 -1,632 1,344 1,678 1,768 1,287 1,167 -38.62% QoQ % 134.31% -221.43% -19.90% -5.09% 37.37% 10.28% - Horiz. % 47.99% -139.85% 115.17% 143.79% 151.50% 110.28% 100.00%
Tax -360 427 -323 -311 -18 -556 -507 -20.36% QoQ % -184.31% 232.20% -3.86% -1,627.78% 96.76% -9.66% - Horiz. % 71.01% -84.22% 63.71% 61.34% 3.55% 109.66% 100.00%
NP 200 -1,205 1,021 1,367 1,750 731 660 -54.79% QoQ % 116.60% -218.02% -25.31% -21.89% 139.40% 10.76% - Horiz. % 30.30% -182.58% 154.70% 207.12% 265.15% 110.76% 100.00%
NP to SH 192 -1,214 1,021 1,363 1,959 725 652 -55.64% QoQ % 115.82% -218.90% -25.09% -30.42% 170.21% 11.20% - Horiz. % 29.45% -186.20% 156.60% 209.05% 300.46% 111.20% 100.00%
Tax Rate 64.29 % - % 24.03 % 18.53 % 1.02 % 43.20 % 43.44 % 29.78% QoQ % 0.00% 0.00% 29.68% 1,716.67% -97.64% -0.55% - Horiz. % 148.00% 0.00% 55.32% 42.66% 2.35% 99.45% 100.00%
Total Cost 14,674 10,795 12,683 17,253 14,781 14,959 17,243 -10.17% QoQ % 35.93% -14.89% -26.49% 16.72% -1.19% -13.25% - Horiz. % 85.10% 62.61% 73.55% 100.06% 85.72% 86.75% 100.00%
Net Worth 159,097 158,691 160,725 163,573 162,353 160,318 160,318 -0.51% QoQ % 0.26% -1.27% -1.74% 0.75% 1.27% 0.00% - Horiz. % 99.24% 98.98% 100.25% 102.03% 101.27% 100.00% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 24 - - - 40 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 12.72 % - % - % - % 2.08 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 611.54% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 159,097 158,691 160,725 163,573 162,353 160,318 160,318 -0.51% QoQ % 0.26% -1.27% -1.74% 0.75% 1.27% 0.00% - Horiz. % 99.24% 98.98% 100.25% 102.03% 101.27% 100.00% 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.34 % -12.57 % 7.45 % 7.34 % 10.59 % 4.66 % 3.69 % -49.01% QoQ % 110.66% -268.72% 1.50% -30.69% 127.25% 26.29% - Horiz. % 36.31% -340.65% 201.90% 198.92% 286.99% 126.29% 100.00%
ROE 0.12 % -0.77 % 0.64 % 0.83 % 1.21 % 0.45 % 0.41 % -55.82% QoQ % 115.58% -220.31% -22.89% -31.40% 168.89% 9.76% - Horiz. % 29.27% -187.80% 156.10% 202.44% 295.12% 109.76% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 36.55 23.57 33.68 45.76 40.63 38.56 44.00 -11.60% QoQ % 55.07% -30.02% -26.40% 12.63% 5.37% -12.36% - Horiz. % 83.07% 53.57% 76.55% 104.00% 92.34% 87.64% 100.00%
EPS 0.47 -2.98 2.51 3.35 4.34 1.78 1.60 -55.71% QoQ % 115.77% -218.73% -25.07% -22.81% 143.82% 11.25% - Horiz. % 29.37% -186.25% 156.88% 209.38% 271.25% 111.25% 100.00%
DPS 0.06 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. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.9100 3.9000 3.9500 4.0200 3.9900 3.9400 3.9400 -0.51% QoQ % 0.26% -1.27% -1.74% 0.75% 1.27% 0.00% - Horiz. % 99.24% 98.98% 100.25% 102.03% 101.27% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 36.55 23.57 33.68 45.76 40.63 38.56 44.00 -11.60% QoQ % 55.07% -30.02% -26.40% 12.63% 5.37% -12.36% - Horiz. % 83.07% 53.57% 76.55% 104.00% 92.34% 87.64% 100.00%
EPS 0.47 -2.98 2.51 3.35 4.34 1.78 1.60 -55.71% QoQ % 115.77% -218.73% -25.07% -22.81% 143.82% 11.25% - Horiz. % 29.37% -186.25% 156.88% 209.38% 271.25% 111.25% 100.00%
DPS 0.06 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. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.9100 3.9000 3.9500 4.0200 3.9900 3.9400 3.9400 -0.51% QoQ % 0.26% -1.27% -1.74% 0.75% 1.27% 0.00% - Horiz. % 99.24% 98.98% 100.25% 102.03% 101.27% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.7000 1.7000 1.6600 1.9700 1.9900 2.0000 2.0000 -
P/RPS 4.65 7.21 4.93 4.31 4.90 5.19 4.55 1.46% QoQ % -35.51% 46.25% 14.39% -12.04% -5.59% 14.07% - Horiz. % 102.20% 158.46% 108.35% 94.73% 107.69% 114.07% 100.00%
P/EPS 360.28 -56.98 66.16 58.81 41.33 112.25 124.82 102.33% QoQ % 732.29% -186.12% 12.50% 42.29% -63.18% -10.07% - Horiz. % 288.64% -45.65% 53.00% 47.12% 33.11% 89.93% 100.00%
EY 0.28 -1.76 1.51 1.70 2.42 0.89 0.80 -50.24% QoQ % 115.91% -216.56% -11.18% -29.75% 171.91% 11.25% - Horiz. % 35.00% -220.00% 188.75% 212.50% 302.50% 111.25% 100.00%
DY 0.04 0.00 0.00 0.00 0.05 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 80.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.44 0.42 0.49 0.50 0.51 0.51 -10.72% QoQ % -2.27% 4.76% -14.29% -2.00% -1.96% 0.00% - Horiz. % 84.31% 86.27% 82.35% 96.08% 98.04% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 24/08/20 29/06/20 24/02/20 25/11/19 26/08/19 27/05/19 -
Price 1.7800 1.7600 1.7000 2.0000 1.8000 2.0600 2.1000 -
P/RPS 4.87 7.47 5.05 4.37 4.43 5.34 4.77 1.39% QoQ % -34.81% 47.92% 15.56% -1.35% -17.04% 11.95% - Horiz. % 102.10% 156.60% 105.87% 91.61% 92.87% 111.95% 100.00%
P/EPS 377.23 -58.99 67.75 59.71 37.39 115.62 131.06 101.95% QoQ % 739.48% -187.07% 13.47% 59.70% -67.66% -11.78% - Horiz. % 287.83% -45.01% 51.69% 45.56% 28.53% 88.22% 100.00%
EY 0.27 -1.70 1.48 1.67 2.67 0.86 0.76 -49.74% QoQ % 115.88% -214.86% -11.38% -37.45% 210.47% 13.16% - Horiz. % 35.53% -223.68% 194.74% 219.74% 351.32% 113.16% 100.00%
DY 0.03 0.00 0.00 0.00 0.06 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.46 0.45 0.43 0.50 0.45 0.52 0.53 -8.99% QoQ % 2.22% 4.65% -14.00% 11.11% -13.46% -1.89% - Horiz. % 86.79% 84.91% 81.13% 94.34% 84.91% 98.11% 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.
Comment
UMS - QR2 2020.pdf 
