Highlights

[UMS] QoQ TTM Result on 2017-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     -4.78%    YoY -     -28.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 84,848 85,419 82,615 86,393 94,462 95,905 96,161 -8.01%
  QoQ % -0.67% 3.39% -4.37% -8.54% -1.50% -0.27% -
  Horiz. % 88.24% 88.83% 85.91% 89.84% 98.23% 99.73% 100.00%
PBT 8,078 7,914 7,753 8,699 9,357 10,510 11,240 -19.78%
  QoQ % 2.07% 2.08% -10.87% -7.03% -10.97% -6.49% -
  Horiz. % 71.87% 70.41% 68.98% 77.39% 83.25% 93.51% 100.00%
Tax -2,226 -2,056 -2,090 -2,222 -2,570 -2,896 -3,331 -23.58%
  QoQ % -8.27% 1.63% 5.94% 13.54% 11.26% 13.06% -
  Horiz. % 66.83% 61.72% 62.74% 66.71% 77.15% 86.94% 100.00%
NP 5,852 5,858 5,663 6,477 6,787 7,614 7,909 -18.21%
  QoQ % -0.10% 3.44% -12.57% -4.57% -10.86% -3.73% -
  Horiz. % 73.99% 74.07% 71.60% 81.89% 85.81% 96.27% 100.00%
NP to SH 5,790 5,797 5,594 6,419 6,741 7,550 7,859 -18.44%
  QoQ % -0.12% 3.63% -12.85% -4.78% -10.72% -3.93% -
  Horiz. % 73.67% 73.76% 71.18% 81.68% 85.77% 96.07% 100.00%
Tax Rate 27.56 % 25.98 % 26.96 % 25.54 % 27.47 % 27.55 % 29.64 % -4.74%
  QoQ % 6.08% -3.64% 5.56% -7.03% -0.29% -7.05% -
  Horiz. % 92.98% 87.65% 90.96% 86.17% 92.68% 92.95% 100.00%
Total Cost 78,996 79,561 76,952 79,916 87,675 88,291 88,252 -7.13%
  QoQ % -0.71% 3.39% -3.71% -8.85% -0.70% 0.04% -
  Horiz. % 89.51% 90.15% 87.20% 90.55% 99.35% 100.04% 100.00%
Net Worth 157,877 161,132 159,504 158,691 157,063 160,318 159,097 -0.51%
  QoQ % -2.02% 1.02% 0.51% 1.04% -2.03% 0.77% -
  Horiz. % 99.23% 101.28% 100.26% 99.74% 98.72% 100.77% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 % 0.70 % 0.70 % 0.73 % 0.63 % 0.60 % 0.54 % 0.52 % 21.94%
  QoQ % 0.00% -4.11% 15.87% 5.00% 11.11% 3.85% -
  Horiz. % 134.62% 134.62% 140.38% 121.15% 115.38% 103.85% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 157,877 161,132 159,504 158,691 157,063 160,318 159,097 -0.51%
  QoQ % -2.02% 1.02% 0.51% 1.04% -2.03% 0.77% -
  Horiz. % 99.23% 101.28% 100.26% 99.74% 98.72% 100.77% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.90 % 6.86 % 6.85 % 7.50 % 7.18 % 7.94 % 8.22 % -11.02%
  QoQ % 0.58% 0.15% -8.67% 4.46% -9.57% -3.41% -
  Horiz. % 83.94% 83.45% 83.33% 91.24% 87.35% 96.59% 100.00%
ROE 3.67 % 3.60 % 3.51 % 4.04 % 4.29 % 4.71 % 4.94 % -17.99%
  QoQ % 1.94% 2.56% -13.12% -5.83% -8.92% -4.66% -
  Horiz. % 74.29% 72.87% 71.05% 81.78% 86.84% 95.34% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 208.52 209.93 203.04 212.32 232.15 235.70 236.33 -8.01%
  QoQ % -0.67% 3.39% -4.37% -8.54% -1.51% -0.27% -
  Horiz. % 88.23% 88.83% 85.91% 89.84% 98.23% 99.73% 100.00%
EPS 14.23 14.25 13.75 15.78 16.57 18.55 19.31 -18.43%
  QoQ % -0.14% 3.64% -12.86% -4.77% -10.67% -3.94% -
  Horiz. % 73.69% 73.80% 71.21% 81.72% 85.81% 96.06% 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 3.8800 3.9600 3.9200 3.9000 3.8600 3.9400 3.9100 -0.51%
  QoQ % -2.02% 1.02% 0.51% 1.04% -2.03% 0.77% -
  Horiz. % 99.23% 101.28% 100.26% 99.74% 98.72% 100.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 208.52 209.93 203.04 212.32 232.15 235.70 236.33 -8.01%
  QoQ % -0.67% 3.39% -4.37% -8.54% -1.51% -0.27% -
  Horiz. % 88.23% 88.83% 85.91% 89.84% 98.23% 99.73% 100.00%
EPS 14.23 14.25 13.75 15.78 16.57 18.55 19.31 -18.43%
  QoQ % -0.14% 3.64% -12.86% -4.77% -10.67% -3.94% -
  Horiz. % 73.69% 73.80% 71.21% 81.72% 85.81% 96.06% 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 3.8800 3.9600 3.9200 3.9000 3.8600 3.9400 3.9100 -0.51%
  QoQ % -2.02% 1.02% 0.51% 1.04% -2.03% 0.77% -
  Horiz. % 99.23% 101.28% 100.26% 99.74% 98.72% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.4000 2.7300 2.5000 2.6000 2.6700 2.4900 2.8700 -
P/RPS 1.15 1.30 1.23 1.22 1.15 1.06 1.21 -3.34%
  QoQ % -11.54% 5.69% 0.82% 6.09% 8.49% -12.40% -
  Horiz. % 95.04% 107.44% 101.65% 100.83% 95.04% 87.60% 100.00%
P/EPS 16.87 19.16 18.18 16.48 16.12 13.42 14.86 8.83%
  QoQ % -11.95% 5.39% 10.32% 2.23% 20.12% -9.69% -
  Horiz. % 113.53% 128.94% 122.34% 110.90% 108.48% 90.31% 100.00%
EY 5.93 5.22 5.50 6.07 6.20 7.45 6.73 -8.10%
  QoQ % 13.60% -5.09% -9.39% -2.10% -16.78% 10.70% -
  Horiz. % 88.11% 77.56% 81.72% 90.19% 92.12% 110.70% 100.00%
DY 0.04 0.04 0.04 0.04 0.04 0.04 0.03 21.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 133.33% 100.00%
P/NAPS 0.62 0.69 0.64 0.67 0.69 0.63 0.73 -10.33%
  QoQ % -10.14% 7.81% -4.48% -2.90% 9.52% -13.70% -
  Horiz. % 84.93% 94.52% 87.67% 91.78% 94.52% 86.30% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 20/11/17 28/08/17 22/05/17 27/02/17 29/11/16 -
Price 2.4000 2.5300 2.6000 2.7000 2.7900 2.8300 2.7300 -
P/RPS 1.15 1.21 1.28 1.27 1.20 1.20 1.16 -0.58%
  QoQ % -4.96% -5.47% 0.79% 5.83% 0.00% 3.45% -
  Horiz. % 99.14% 104.31% 110.34% 109.48% 103.45% 103.45% 100.00%
P/EPS 16.87 17.76 18.91 17.12 16.84 15.25 14.13 12.55%
  QoQ % -5.01% -6.08% 10.46% 1.66% 10.43% 7.93% -
  Horiz. % 119.39% 125.69% 133.83% 121.16% 119.18% 107.93% 100.00%
EY 5.93 5.63 5.29 5.84 5.94 6.56 7.07 -11.07%
  QoQ % 5.33% 6.43% -9.42% -1.68% -9.45% -7.21% -
  Horiz. % 83.88% 79.63% 74.82% 82.60% 84.02% 92.79% 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 0.62 0.64 0.66 0.69 0.72 0.72 0.70 -7.78%
  QoQ % -3.12% -3.03% -4.35% -4.17% 0.00% 2.86% -
  Horiz. % 88.57% 91.43% 94.29% 98.57% 102.86% 102.86% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS