Highlights

[UMS] QoQ TTM Result on 2018-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     1.68%    YoY -     2.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 78,535 79,950 86,191 85,077 84,848 85,419 82,615 -3.32%
  QoQ % -1.77% -7.24% 1.31% 0.27% -0.67% 3.39% -
  Horiz. % 95.06% 96.77% 104.33% 102.98% 102.70% 103.39% 100.00%
PBT 6,518 6,878 8,129 8,107 8,078 7,914 7,753 -10.93%
  QoQ % -5.23% -15.39% 0.27% 0.36% 2.07% 2.08% -
  Horiz. % 84.07% 88.71% 104.85% 104.57% 104.19% 102.08% 100.00%
Tax -1,967 -2,051 -2,321 -2,397 -2,226 -2,056 -2,090 -3.97%
  QoQ % 4.10% 11.63% 3.17% -7.68% -8.27% 1.63% -
  Horiz. % 94.11% 98.13% 111.05% 114.69% 106.51% 98.37% 100.00%
NP 4,551 4,827 5,808 5,710 5,852 5,858 5,663 -13.57%
  QoQ % -5.72% -16.89% 1.72% -2.43% -0.10% 3.44% -
  Horiz. % 80.36% 85.24% 102.56% 100.83% 103.34% 103.44% 100.00%
NP to SH 4,510 4,774 5,752 5,657 5,790 5,797 5,594 -13.39%
  QoQ % -5.53% -17.00% 1.68% -2.30% -0.12% 3.63% -
  Horiz. % 80.62% 85.34% 102.82% 101.13% 103.50% 103.63% 100.00%
Tax Rate 30.18 % 29.82 % 28.55 % 29.57 % 27.56 % 25.98 % 26.96 % 7.82%
  QoQ % 1.21% 4.45% -3.45% 7.29% 6.08% -3.64% -
  Horiz. % 111.94% 110.61% 105.90% 109.68% 102.23% 96.36% 100.00%
Total Cost 73,984 75,123 80,383 79,367 78,996 79,561 76,952 -2.59%
  QoQ % -1.52% -6.54% 1.28% 0.47% -0.71% 3.39% -
  Horiz. % 96.14% 97.62% 104.46% 103.14% 102.66% 103.39% 100.00%
Net Worth 160,554 163,573 161,946 159,504 157,877 161,132 159,504 0.44%
  QoQ % -1.85% 1.01% 1.53% 1.03% -2.02% 1.02% -
  Horiz. % 100.66% 102.55% 101.53% 100.00% 98.98% 101.02% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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 % 0.90 % 0.85 % 0.71 % 0.72 % 0.70 % 0.70 % 0.73 % 14.99%
  QoQ % 5.88% 19.72% -1.39% 2.86% 0.00% -4.11% -
  Horiz. % 123.29% 116.44% 97.26% 98.63% 95.89% 95.89% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 160,554 163,573 161,946 159,504 157,877 161,132 159,504 0.44%
  QoQ % -1.85% 1.01% 1.53% 1.03% -2.02% 1.02% -
  Horiz. % 100.66% 102.55% 101.53% 100.00% 98.98% 101.02% 100.00%
NOSH 40,749 40,690 40,690 40,690 40,690 40,690 40,690 0.10%
  QoQ % 0.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.15% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.79 % 6.04 % 6.74 % 6.71 % 6.90 % 6.86 % 6.85 % -10.61%
  QoQ % -4.14% -10.39% 0.45% -2.75% 0.58% 0.15% -
  Horiz. % 84.53% 88.18% 98.39% 97.96% 100.73% 100.15% 100.00%
ROE 2.81 % 2.92 % 3.55 % 3.55 % 3.67 % 3.60 % 3.51 % -13.79%
  QoQ % -3.77% -17.75% 0.00% -3.27% 1.94% 2.56% -
  Horiz. % 80.06% 83.19% 101.14% 101.14% 104.56% 102.56% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 192.72 196.49 211.82 209.09 208.52 209.93 203.04 -3.42%
  QoQ % -1.92% -7.24% 1.31% 0.27% -0.67% 3.39% -
  Horiz. % 94.92% 96.77% 104.32% 102.98% 102.70% 103.39% 100.00%
EPS 11.07 11.73 14.14 13.90 14.23 14.25 13.75 -13.47%
  QoQ % -5.63% -17.04% 1.73% -2.32% -0.14% 3.64% -
  Horiz. % 80.51% 85.31% 102.84% 101.09% 103.49% 103.64% 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 3.9400 4.0200 3.9800 3.9200 3.8800 3.9600 3.9200 0.34%
  QoQ % -1.99% 1.01% 1.53% 1.03% -2.02% 1.02% -
  Horiz. % 100.51% 102.55% 101.53% 100.00% 98.98% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 192.72 196.20 211.51 208.78 208.22 209.62 202.74 -3.33%
  QoQ % -1.77% -7.24% 1.31% 0.27% -0.67% 3.39% -
  Horiz. % 95.06% 96.77% 104.33% 102.98% 102.70% 103.39% 100.00%
EPS 11.07 11.72 14.12 13.88 14.21 14.23 13.73 -13.38%
  QoQ % -5.55% -17.00% 1.73% -2.32% -0.14% 3.64% -
  Horiz. % 80.63% 85.36% 102.84% 101.09% 103.50% 103.64% 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 3.9400 4.0141 3.9741 3.9142 3.8743 3.9542 3.9142 0.44%
  QoQ % -1.85% 1.01% 1.53% 1.03% -2.02% 1.02% -
  Horiz. % 100.66% 102.55% 101.53% 100.00% 98.98% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.0000 2.3000 2.3000 2.3500 2.4000 2.7300 2.5000 -
P/RPS 1.04 1.17 1.09 1.12 1.15 1.30 1.23 -10.59%
  QoQ % -11.11% 7.34% -2.68% -2.61% -11.54% 5.69% -
  Horiz. % 84.55% 95.12% 88.62% 91.06% 93.50% 105.69% 100.00%
P/EPS 18.07 19.60 16.27 16.90 16.87 19.16 18.18 -0.40%
  QoQ % -7.81% 20.47% -3.73% 0.18% -11.95% 5.39% -
  Horiz. % 99.39% 107.81% 89.49% 92.96% 92.79% 105.39% 100.00%
EY 5.53 5.10 6.15 5.92 5.93 5.22 5.50 0.36%
  QoQ % 8.43% -17.07% 3.89% -0.17% 13.60% -5.09% -
  Horiz. % 100.55% 92.73% 111.82% 107.64% 107.82% 94.91% 100.00%
DY 0.05 0.04 0.04 0.04 0.04 0.04 0.04 16.06%
  QoQ % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.51 0.57 0.58 0.60 0.62 0.69 0.64 -14.06%
  QoQ % -10.53% -1.72% -3.33% -3.23% -10.14% 7.81% -
  Horiz. % 79.69% 89.06% 90.62% 93.75% 96.88% 107.81% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 25/02/19 26/11/18 27/08/18 28/05/18 26/02/18 20/11/17 -
Price 2.1000 2.5900 2.4000 2.3000 2.4000 2.5300 2.6000 -
P/RPS 1.09 1.32 1.13 1.10 1.15 1.21 1.28 -10.17%
  QoQ % -17.42% 16.81% 2.73% -4.35% -4.96% -5.47% -
  Horiz. % 85.16% 103.13% 88.28% 85.94% 89.84% 94.53% 100.00%
P/EPS 18.97 22.08 16.98 16.54 16.87 17.76 18.91 0.21%
  QoQ % -14.09% 30.04% 2.66% -1.96% -5.01% -6.08% -
  Horiz. % 100.32% 116.76% 89.79% 87.47% 89.21% 93.92% 100.00%
EY 5.27 4.53 5.89 6.04 5.93 5.63 5.29 -0.25%
  QoQ % 16.34% -23.09% -2.48% 1.85% 5.33% 6.43% -
  Horiz. % 99.62% 85.63% 111.34% 114.18% 112.10% 106.43% 100.00%
DY 0.05 0.04 0.04 0.04 0.04 0.04 0.04 16.06%
  QoQ % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.53 0.64 0.60 0.59 0.62 0.64 0.66 -13.62%
  QoQ % -17.19% 6.67% 1.69% -4.84% -3.12% -3.03% -
  Horiz. % 80.30% 96.97% 90.91% 89.39% 93.94% 96.97% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers