Highlights

[UMS] QoQ TTM Result on 2016-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     -12.44%    YoY -     -50.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 86,393 94,462 95,905 96,161 91,350 80,521 79,229 5.95%
  QoQ % -8.54% -1.50% -0.27% 5.27% 13.45% 1.63% -
  Horiz. % 109.04% 119.23% 121.05% 121.37% 115.30% 101.63% 100.00%
PBT 8,699 9,357 10,510 11,240 11,794 19,480 19,367 -41.38%
  QoQ % -7.03% -10.97% -6.49% -4.70% -39.46% 0.58% -
  Horiz. % 44.92% 48.31% 54.27% 58.04% 60.90% 100.58% 100.00%
Tax -2,222 -2,570 -2,896 -3,331 -2,764 -2,571 -2,452 -6.36%
  QoQ % 13.54% 11.26% 13.06% -20.51% -7.51% -4.85% -
  Horiz. % 90.62% 104.81% 118.11% 135.85% 112.72% 104.85% 100.00%
NP 6,477 6,787 7,614 7,909 9,030 16,909 16,915 -47.30%
  QoQ % -4.57% -10.86% -3.73% -12.41% -46.60% -0.04% -
  Horiz. % 38.29% 40.12% 45.01% 46.76% 53.38% 99.96% 100.00%
NP to SH 6,419 6,741 7,550 7,859 8,976 16,852 16,885 -47.55%
  QoQ % -4.78% -10.72% -3.93% -12.44% -46.74% -0.20% -
  Horiz. % 38.02% 39.92% 44.71% 46.54% 53.16% 99.80% 100.00%
Tax Rate 25.54 % 27.47 % 27.55 % 29.64 % 23.44 % 13.20 % 12.66 % 59.73%
  QoQ % -7.03% -0.29% -7.05% 26.45% 77.58% 4.27% -
  Horiz. % 201.74% 216.98% 217.61% 234.12% 185.15% 104.27% 100.00%
Total Cost 79,916 87,675 88,291 88,252 82,320 63,612 62,314 18.06%
  QoQ % -8.85% -0.70% 0.04% 7.21% 29.41% 2.08% -
  Horiz. % 128.25% 140.70% 141.69% 141.62% 132.11% 102.08% 100.00%
Net Worth 158,691 157,063 160,318 159,097 155,028 152,587 155,028 1.57%
  QoQ % 1.04% -2.03% 0.77% 2.62% 1.60% -1.57% -
  Horiz. % 102.36% 101.31% 103.41% 102.62% 100.00% 98.43% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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 % 0.63 % 0.60 % 0.54 % 0.52 % 0.45 % 0.24 % 0.24 % 90.40%
  QoQ % 5.00% 11.11% 3.85% 15.56% 87.50% 0.00% -
  Horiz. % 262.50% 250.00% 225.00% 216.67% 187.50% 100.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 158,691 157,063 160,318 159,097 155,028 152,587 155,028 1.57%
  QoQ % 1.04% -2.03% 0.77% 2.62% 1.60% -1.57% -
  Horiz. % 102.36% 101.31% 103.41% 102.62% 100.00% 98.43% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.50 % 7.18 % 7.94 % 8.22 % 9.89 % 21.00 % 21.35 % -50.25%
  QoQ % 4.46% -9.57% -3.41% -16.89% -52.90% -1.64% -
  Horiz. % 35.13% 33.63% 37.19% 38.50% 46.32% 98.36% 100.00%
ROE 4.04 % 4.29 % 4.71 % 4.94 % 5.79 % 11.04 % 10.89 % -48.40%
  QoQ % -5.83% -8.92% -4.66% -14.68% -47.55% 1.38% -
  Horiz. % 37.10% 39.39% 43.25% 45.36% 53.17% 101.38% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 212.32 232.15 235.70 236.33 224.50 197.89 194.71 5.95%
  QoQ % -8.54% -1.51% -0.27% 5.27% 13.45% 1.63% -
  Horiz. % 109.04% 119.23% 121.05% 121.38% 115.30% 101.63% 100.00%
EPS 15.78 16.57 18.55 19.31 22.06 41.42 41.50 -47.55%
  QoQ % -4.77% -10.67% -3.94% -12.47% -46.74% -0.19% -
  Horiz. % 38.02% 39.93% 44.70% 46.53% 53.16% 99.81% 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 3.9000 3.8600 3.9400 3.9100 3.8100 3.7500 3.8100 1.57%
  QoQ % 1.04% -2.03% 0.77% 2.62% 1.60% -1.57% -
  Horiz. % 102.36% 101.31% 103.41% 102.62% 100.00% 98.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 212.32 232.15 235.70 236.33 224.50 197.89 194.71 5.95%
  QoQ % -8.54% -1.51% -0.27% 5.27% 13.45% 1.63% -
  Horiz. % 109.04% 119.23% 121.05% 121.38% 115.30% 101.63% 100.00%
EPS 15.78 16.57 18.55 19.31 22.06 41.42 41.50 -47.55%
  QoQ % -4.77% -10.67% -3.94% -12.47% -46.74% -0.19% -
  Horiz. % 38.02% 39.93% 44.70% 46.53% 53.16% 99.81% 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 3.9000 3.8600 3.9400 3.9100 3.8100 3.7500 3.8100 1.57%
  QoQ % 1.04% -2.03% 0.77% 2.62% 1.60% -1.57% -
  Horiz. % 102.36% 101.31% 103.41% 102.62% 100.00% 98.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.6000 2.6700 2.4900 2.8700 2.5600 2.7500 2.7400 -
P/RPS 1.22 1.15 1.06 1.21 1.14 1.39 1.41 -9.21%
  QoQ % 6.09% 8.49% -12.40% 6.14% -17.99% -1.42% -
  Horiz. % 86.52% 81.56% 75.18% 85.82% 80.85% 98.58% 100.00%
P/EPS 16.48 16.12 13.42 14.86 11.60 6.64 6.60 84.16%
  QoQ % 2.23% 20.12% -9.69% 28.10% 74.70% 0.61% -
  Horiz. % 249.70% 244.24% 203.33% 225.15% 175.76% 100.61% 100.00%
EY 6.07 6.20 7.45 6.73 8.62 15.06 15.14 -45.66%
  QoQ % -2.10% -16.78% 10.70% -21.93% -42.76% -0.53% -
  Horiz. % 40.09% 40.95% 49.21% 44.45% 56.94% 99.47% 100.00%
DY 0.04 0.04 0.04 0.03 0.04 0.04 0.04 -
  QoQ % 0.00% 0.00% 33.33% -25.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 75.00% 100.00% 100.00% 100.00%
P/NAPS 0.67 0.69 0.63 0.73 0.67 0.73 0.72 -4.69%
  QoQ % -2.90% 9.52% -13.70% 8.96% -8.22% 1.39% -
  Horiz. % 93.06% 95.83% 87.50% 101.39% 93.06% 101.39% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 22/05/17 27/02/17 29/11/16 24/08/16 23/05/16 25/02/16 -
Price 2.7000 2.7900 2.8300 2.7300 2.5500 2.6400 2.8000 -
P/RPS 1.27 1.20 1.20 1.16 1.14 1.33 1.44 -8.04%
  QoQ % 5.83% 0.00% 3.45% 1.75% -14.29% -7.64% -
  Horiz. % 88.19% 83.33% 83.33% 80.56% 79.17% 92.36% 100.00%
P/EPS 17.12 16.84 15.25 14.13 11.56 6.37 6.75 86.09%
  QoQ % 1.66% 10.43% 7.93% 22.23% 81.48% -5.63% -
  Horiz. % 253.63% 249.48% 225.93% 209.33% 171.26% 94.37% 100.00%
EY 5.84 5.94 6.56 7.07 8.65 15.69 14.82 -46.28%
  QoQ % -1.68% -9.45% -7.21% -18.27% -44.87% 5.87% -
  Horiz. % 39.41% 40.08% 44.26% 47.71% 58.37% 105.87% 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 0.69 0.72 0.72 0.70 0.67 0.70 0.73 -3.69%
  QoQ % -4.17% 0.00% 2.86% 4.48% -4.29% -4.11% -
  Horiz. % 94.52% 98.63% 98.63% 95.89% 91.78% 95.89% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers