Highlights

[UMS] QoQ TTM Result on 2019-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 30-Jun-2019  [#3]
Profit Trend QoQ -     -33.44%    YoY -     -46.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 64,545 68,744 68,078 71,772 78,535 79,950 86,191 -17.52%
  QoQ % -6.11% 0.98% -5.15% -8.61% -1.77% -7.24% -
  Horiz. % 74.89% 79.76% 78.99% 83.27% 91.12% 92.76% 100.00%
PBT 6,077 5,900 4,637 4,552 6,518 6,878 8,129 -17.62%
  QoQ % 3.00% 27.24% 1.87% -30.16% -5.23% -15.39% -
  Horiz. % 74.76% 72.58% 57.04% 56.00% 80.18% 84.61% 100.00%
Tax -1,208 -1,392 -1,273 -1,514 -1,967 -2,051 -2,321 -35.27%
  QoQ % 13.22% -9.35% 15.92% 23.03% 4.10% 11.63% -
  Horiz. % 52.05% 59.97% 54.85% 65.23% 84.75% 88.37% 100.00%
NP 4,869 4,508 3,364 3,038 4,551 4,827 5,808 -11.08%
  QoQ % 8.01% 34.01% 10.73% -33.25% -5.72% -16.89% -
  Horiz. % 83.83% 77.62% 57.92% 52.31% 78.36% 83.11% 100.00%
NP to SH 5,068 4,699 3,560 3,002 4,510 4,774 5,752 -8.09%
  QoQ % 7.85% 31.99% 18.59% -33.44% -5.53% -17.00% -
  Horiz. % 88.11% 81.69% 61.89% 52.19% 78.41% 83.00% 100.00%
Tax Rate 19.88 % 23.59 % 27.45 % 33.26 % 30.18 % 29.82 % 28.55 % -21.42%
  QoQ % -15.73% -14.06% -17.47% 10.21% 1.21% 4.45% -
  Horiz. % 69.63% 82.63% 96.15% 116.50% 105.71% 104.45% 100.00%
Total Cost 59,676 64,236 64,714 68,734 73,984 75,123 80,383 -18.00%
  QoQ % -7.10% -0.74% -5.85% -7.10% -1.52% -6.54% -
  Horiz. % 74.24% 79.91% 80.51% 85.51% 92.04% 93.46% 100.00%
Net Worth 160,725 163,573 162,353 160,318 160,318 163,573 161,946 -0.50%
  QoQ % -1.74% 0.75% 1.27% 0.00% -1.99% 1.01% -
  Horiz. % 99.25% 101.01% 100.25% 98.99% 98.99% 101.01% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 % 0.80 % 0.87 % 1.14 % 1.36 % 0.90 % 0.85 % 0.71 % 8.27%
  QoQ % -8.05% -23.68% -16.18% 51.11% 5.88% 19.72% -
  Horiz. % 112.68% 122.54% 160.56% 191.55% 126.76% 119.72% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 160,725 163,573 162,353 160,318 160,318 163,573 161,946 -0.50%
  QoQ % -1.74% 0.75% 1.27% 0.00% -1.99% 1.01% -
  Horiz. % 99.25% 101.01% 100.25% 98.99% 98.99% 101.01% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.54 % 6.56 % 4.94 % 4.23 % 5.79 % 6.04 % 6.74 % 7.76%
  QoQ % 14.94% 32.79% 16.78% -26.94% -4.14% -10.39% -
  Horiz. % 111.87% 97.33% 73.29% 62.76% 85.91% 89.61% 100.00%
ROE 3.15 % 2.87 % 2.19 % 1.87 % 2.81 % 2.92 % 3.55 % -7.65%
  QoQ % 9.76% 31.05% 17.11% -33.45% -3.77% -17.75% -
  Horiz. % 88.73% 80.85% 61.69% 52.68% 79.15% 82.25% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 158.63 168.95 167.31 176.39 193.01 196.49 211.82 -17.52%
  QoQ % -6.11% 0.98% -5.15% -8.61% -1.77% -7.24% -
  Horiz. % 74.89% 79.76% 78.99% 83.27% 91.12% 92.76% 100.00%
EPS 12.46 11.55 8.75 7.38 11.08 11.73 14.14 -8.08%
  QoQ % 7.88% 32.00% 18.56% -33.39% -5.54% -17.04% -
  Horiz. % 88.12% 81.68% 61.88% 52.19% 78.36% 82.96% 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 3.9500 4.0200 3.9900 3.9400 3.9400 4.0200 3.9800 -0.50%
  QoQ % -1.74% 0.75% 1.27% 0.00% -1.99% 1.01% -
  Horiz. % 99.25% 101.01% 100.25% 98.99% 98.99% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 158.63 168.95 167.31 176.39 193.01 196.49 211.82 -17.52%
  QoQ % -6.11% 0.98% -5.15% -8.61% -1.77% -7.24% -
  Horiz. % 74.89% 79.76% 78.99% 83.27% 91.12% 92.76% 100.00%
EPS 12.46 11.55 8.75 7.38 11.08 11.73 14.14 -8.08%
  QoQ % 7.88% 32.00% 18.56% -33.39% -5.54% -17.04% -
  Horiz. % 88.12% 81.68% 61.88% 52.19% 78.36% 82.96% 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 3.9500 4.0200 3.9900 3.9400 3.9400 4.0200 3.9800 -0.50%
  QoQ % -1.74% 0.75% 1.27% 0.00% -1.99% 1.01% -
  Horiz. % 99.25% 101.01% 100.25% 98.99% 98.99% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.6600 1.9700 1.9900 2.0000 2.0000 2.3000 2.3000 -
P/RPS 1.05 1.17 1.19 1.13 1.04 1.17 1.09 -2.46%
  QoQ % -10.26% -1.68% 5.31% 8.65% -11.11% 7.34% -
  Horiz. % 96.33% 107.34% 109.17% 103.67% 95.41% 107.34% 100.00%
P/EPS 13.33 17.06 22.75 27.11 18.04 19.60 16.27 -12.43%
  QoQ % -21.86% -25.01% -16.08% 50.28% -7.96% 20.47% -
  Horiz. % 81.93% 104.86% 139.83% 166.63% 110.88% 120.47% 100.00%
EY 7.50 5.86 4.40 3.69 5.54 5.10 6.15 14.13%
  QoQ % 27.99% 33.18% 19.24% -33.39% 8.63% -17.07% -
  Horiz. % 121.95% 95.28% 71.54% 60.00% 90.08% 82.93% 100.00%
DY 0.06 0.05 0.05 0.05 0.05 0.04 0.04 31.00%
  QoQ % 20.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 150.00% 125.00% 125.00% 125.00% 125.00% 100.00% 100.00%
P/NAPS 0.42 0.49 0.50 0.51 0.51 0.57 0.58 -19.34%
  QoQ % -14.29% -2.00% -1.96% 0.00% -10.53% -1.72% -
  Horiz. % 72.41% 84.48% 86.21% 87.93% 87.93% 98.28% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 -
Price 1.7000 2.0000 1.8000 2.0600 2.1000 2.5900 2.4000 -
P/RPS 1.07 1.18 1.08 1.17 1.09 1.32 1.13 -3.57%
  QoQ % -9.32% 9.26% -7.69% 7.34% -17.42% 16.81% -
  Horiz. % 94.69% 104.42% 95.58% 103.54% 96.46% 116.81% 100.00%
P/EPS 13.65 17.32 20.57 27.92 18.95 22.08 16.98 -13.53%
  QoQ % -21.19% -15.80% -26.33% 47.34% -14.18% 30.04% -
  Horiz. % 80.39% 102.00% 121.14% 164.43% 111.60% 130.04% 100.00%
EY 7.33 5.77 4.86 3.58 5.28 4.53 5.89 15.68%
  QoQ % 27.04% 18.72% 35.75% -32.20% 16.56% -23.09% -
  Horiz. % 124.45% 97.96% 82.51% 60.78% 89.64% 76.91% 100.00%
DY 0.06 0.05 0.06 0.05 0.05 0.04 0.04 31.00%
  QoQ % 20.00% -16.67% 20.00% 0.00% 25.00% 0.00% -
  Horiz. % 150.00% 125.00% 150.00% 125.00% 125.00% 100.00% 100.00%
P/NAPS 0.43 0.50 0.45 0.52 0.53 0.64 0.60 -19.90%
  QoQ % -14.00% 11.11% -13.46% -1.89% -17.19% 6.67% -
  Horiz. % 71.67% 83.33% 75.00% 86.67% 88.33% 106.67% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS