Highlights

[UMS] QoQ TTM 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 -     -46.74%    YoY -     -42.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 94,462 95,905 96,161 91,350 80,521 79,229 74,961 16.65%
  QoQ % -1.50% -0.27% 5.27% 13.45% 1.63% 5.69% -
  Horiz. % 126.01% 127.94% 128.28% 121.86% 107.42% 105.69% 100.00%
PBT 9,357 10,510 11,240 11,794 19,480 19,367 18,087 -35.53%
  QoQ % -10.97% -6.49% -4.70% -39.46% 0.58% 7.08% -
  Horiz. % 51.73% 58.11% 62.14% 65.21% 107.70% 107.08% 100.00%
Tax -2,570 -2,896 -3,331 -2,764 -2,571 -2,452 -2,044 16.48%
  QoQ % 11.26% 13.06% -20.51% -7.51% -4.85% -19.96% -
  Horiz. % 125.73% 141.68% 162.96% 135.23% 125.78% 119.96% 100.00%
NP 6,787 7,614 7,909 9,030 16,909 16,915 16,043 -43.62%
  QoQ % -10.86% -3.73% -12.41% -46.60% -0.04% 5.44% -
  Horiz. % 42.31% 47.46% 49.30% 56.29% 105.40% 105.44% 100.00%
NP to SH 6,741 7,550 7,859 8,976 16,852 16,885 16,000 -43.77%
  QoQ % -10.72% -3.93% -12.44% -46.74% -0.20% 5.53% -
  Horiz. % 42.13% 47.19% 49.12% 56.10% 105.32% 105.53% 100.00%
Tax Rate 27.47 % 27.55 % 29.64 % 23.44 % 13.20 % 12.66 % 11.30 % 80.70%
  QoQ % -0.29% -7.05% 26.45% 77.58% 4.27% 12.04% -
  Horiz. % 243.10% 243.81% 262.30% 207.43% 116.81% 112.04% 100.00%
Total Cost 87,675 88,291 88,252 82,320 63,612 62,314 58,918 30.31%
  QoQ % -0.70% 0.04% 7.21% 29.41% 2.08% 5.76% -
  Horiz. % 148.81% 149.85% 149.79% 139.72% 107.97% 105.76% 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 40 40 40 40 40 -
  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%
Div Payout % 0.60 % 0.54 % 0.52 % 0.45 % 0.24 % 0.24 % 0.25 % 79.16%
  QoQ % 11.11% 3.85% 15.56% 87.50% 0.00% -4.00% -
  Horiz. % 240.00% 216.00% 208.00% 180.00% 96.00% 96.00% 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 7.18 % 7.94 % 8.22 % 9.89 % 21.00 % 21.35 % 21.40 % -51.68%
  QoQ % -9.57% -3.41% -16.89% -52.90% -1.64% -0.23% -
  Horiz. % 33.55% 37.10% 38.41% 46.21% 98.13% 99.77% 100.00%
ROE 4.29 % 4.71 % 4.94 % 5.79 % 11.04 % 10.89 % 10.38 % -44.49%
  QoQ % -8.92% -4.66% -14.68% -47.55% 1.38% 4.91% -
  Horiz. % 41.33% 45.38% 47.59% 55.78% 106.36% 104.91% 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 232.15 235.70 236.33 224.50 197.89 194.71 184.22 16.65%
  QoQ % -1.51% -0.27% 5.27% 13.45% 1.63% 5.69% -
  Horiz. % 126.02% 127.94% 128.29% 121.87% 107.42% 105.69% 100.00%
EPS 16.57 18.55 19.31 22.06 41.42 41.50 39.32 -43.76%
  QoQ % -10.67% -3.94% -12.47% -46.74% -0.19% 5.54% -
  Horiz. % 42.14% 47.18% 49.11% 56.10% 105.34% 105.54% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 -
  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%
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 - 40,690
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 232.15 235.70 236.33 224.50 197.89 194.71 184.22 16.65%
  QoQ % -1.51% -0.27% 5.27% 13.45% 1.63% 5.69% -
  Horiz. % 126.02% 127.94% 128.29% 121.87% 107.42% 105.69% 100.00%
EPS 16.57 18.55 19.31 22.06 41.42 41.50 39.32 -43.76%
  QoQ % -10.67% -3.94% -12.47% -46.74% -0.19% 5.54% -
  Horiz. % 42.14% 47.18% 49.11% 56.10% 105.34% 105.54% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 -
  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%
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 1.15 1.06 1.21 1.14 1.39 1.41 1.41 -12.69%
  QoQ % 8.49% -12.40% 6.14% -17.99% -1.42% 0.00% -
  Horiz. % 81.56% 75.18% 85.82% 80.85% 98.58% 100.00% 100.00%
P/EPS 16.12 13.42 14.86 11.60 6.64 6.60 6.61 81.08%
  QoQ % 20.12% -9.69% 28.10% 74.70% 0.61% -0.15% -
  Horiz. % 243.87% 203.03% 224.81% 175.49% 100.45% 99.85% 100.00%
EY 6.20 7.45 6.73 8.62 15.06 15.14 15.12 -44.78%
  QoQ % -16.78% 10.70% -21.93% -42.76% -0.53% 0.13% -
  Horiz. % 41.01% 49.27% 44.51% 57.01% 99.60% 100.13% 100.00%
DY 0.04 0.04 0.03 0.04 0.04 0.04 0.04 -
  QoQ % 0.00% 33.33% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 75.00% 100.00% 100.00% 100.00% 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 1.20 1.20 1.16 1.14 1.33 1.44 1.48 -13.04%
  QoQ % 0.00% 3.45% 1.75% -14.29% -7.64% -2.70% -
  Horiz. % 81.08% 81.08% 78.38% 77.03% 89.86% 97.30% 100.00%
P/EPS 16.84 15.25 14.13 11.56 6.37 6.75 6.94 80.48%
  QoQ % 10.43% 7.93% 22.23% 81.48% -5.63% -2.74% -
  Horiz. % 242.65% 219.74% 203.60% 166.57% 91.79% 97.26% 100.00%
EY 5.94 6.56 7.07 8.65 15.69 14.82 14.40 -44.56%
  QoQ % -9.45% -7.21% -18.27% -44.87% 5.87% 2.92% -
  Horiz. % 41.25% 45.56% 49.10% 60.07% 108.96% 102.92% 100.00%
DY 0.04 0.04 0.04 0.04 0.04 0.04 0.04 -
  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%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS