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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 71,772 78,535 79,950 86,191 85,077 84,848 85,419 -10.99%
  QoQ % -8.61% -1.77% -7.24% 1.31% 0.27% -0.67% -
  Horiz. % 84.02% 91.94% 93.60% 100.90% 99.60% 99.33% 100.00%
PBT 4,552 6,518 6,878 8,129 8,107 8,078 7,914 -30.91%
  QoQ % -30.16% -5.23% -15.39% 0.27% 0.36% 2.07% -
  Horiz. % 57.52% 82.36% 86.91% 102.72% 102.44% 102.07% 100.00%
Tax -1,514 -1,967 -2,051 -2,321 -2,397 -2,226 -2,056 -18.50%
  QoQ % 23.03% 4.10% 11.63% 3.17% -7.68% -8.27% -
  Horiz. % 73.64% 95.67% 99.76% 112.89% 116.59% 108.27% 100.00%
NP 3,038 4,551 4,827 5,808 5,710 5,852 5,858 -35.53%
  QoQ % -33.25% -5.72% -16.89% 1.72% -2.43% -0.10% -
  Horiz. % 51.86% 77.69% 82.40% 99.15% 97.47% 99.90% 100.00%
NP to SH 3,002 4,510 4,774 5,752 5,657 5,790 5,797 -35.59%
  QoQ % -33.44% -5.53% -17.00% 1.68% -2.30% -0.12% -
  Horiz. % 51.79% 77.80% 82.35% 99.22% 97.58% 99.88% 100.00%
Tax Rate 33.26 % 30.18 % 29.82 % 28.55 % 29.57 % 27.56 % 25.98 % 17.96%
  QoQ % 10.21% 1.21% 4.45% -3.45% 7.29% 6.08% -
  Horiz. % 128.02% 116.17% 114.78% 109.89% 113.82% 106.08% 100.00%
Total Cost 68,734 73,984 75,123 80,383 79,367 78,996 79,561 -9.32%
  QoQ % -7.10% -1.52% -6.54% 1.28% 0.47% -0.71% -
  Horiz. % 86.39% 92.99% 94.42% 101.03% 99.76% 99.29% 100.00%
Net Worth 160,318 160,318 163,573 161,946 159,504 157,877 161,132 -0.34%
  QoQ % 0.00% -1.99% 1.01% 1.53% 1.03% -2.02% -
  Horiz. % 99.49% 99.49% 101.52% 100.51% 98.99% 97.98% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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 % 1.36 % 0.90 % 0.85 % 0.71 % 0.72 % 0.70 % 0.70 % 55.89%
  QoQ % 51.11% 5.88% 19.72% -1.39% 2.86% 0.00% -
  Horiz. % 194.29% 128.57% 121.43% 101.43% 102.86% 100.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 160,318 160,318 163,573 161,946 159,504 157,877 161,132 -0.34%
  QoQ % 0.00% -1.99% 1.01% 1.53% 1.03% -2.02% -
  Horiz. % 99.49% 99.49% 101.52% 100.51% 98.99% 97.98% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.23 % 5.79 % 6.04 % 6.74 % 6.71 % 6.90 % 6.86 % -27.62%
  QoQ % -26.94% -4.14% -10.39% 0.45% -2.75% 0.58% -
  Horiz. % 61.66% 84.40% 88.05% 98.25% 97.81% 100.58% 100.00%
ROE 1.87 % 2.81 % 2.92 % 3.55 % 3.55 % 3.67 % 3.60 % -35.46%
  QoQ % -33.45% -3.77% -17.75% 0.00% -3.27% 1.94% -
  Horiz. % 51.94% 78.06% 81.11% 98.61% 98.61% 101.94% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 176.39 193.01 196.49 211.82 209.09 208.52 209.93 -10.99%
  QoQ % -8.61% -1.77% -7.24% 1.31% 0.27% -0.67% -
  Horiz. % 84.02% 91.94% 93.60% 100.90% 99.60% 99.33% 100.00%
EPS 7.38 11.08 11.73 14.14 13.90 14.23 14.25 -35.59%
  QoQ % -33.39% -5.54% -17.04% 1.73% -2.32% -0.14% -
  Horiz. % 51.79% 77.75% 82.32% 99.23% 97.54% 99.86% 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 3.9400 4.0200 3.9800 3.9200 3.8800 3.9600 -0.34%
  QoQ % 0.00% -1.99% 1.01% 1.53% 1.03% -2.02% -
  Horiz. % 99.49% 99.49% 101.52% 100.51% 98.99% 97.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 176.39 193.01 196.49 211.82 209.09 208.52 209.93 -10.99%
  QoQ % -8.61% -1.77% -7.24% 1.31% 0.27% -0.67% -
  Horiz. % 84.02% 91.94% 93.60% 100.90% 99.60% 99.33% 100.00%
EPS 7.38 11.08 11.73 14.14 13.90 14.23 14.25 -35.59%
  QoQ % -33.39% -5.54% -17.04% 1.73% -2.32% -0.14% -
  Horiz. % 51.79% 77.75% 82.32% 99.23% 97.54% 99.86% 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 3.9400 4.0200 3.9800 3.9200 3.8800 3.9600 -0.34%
  QoQ % 0.00% -1.99% 1.01% 1.53% 1.03% -2.02% -
  Horiz. % 99.49% 99.49% 101.52% 100.51% 98.99% 97.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.0000 2.0000 2.3000 2.3000 2.3500 2.4000 2.7300 -
P/RPS 1.13 1.04 1.17 1.09 1.12 1.15 1.30 -8.94%
  QoQ % 8.65% -11.11% 7.34% -2.68% -2.61% -11.54% -
  Horiz. % 86.92% 80.00% 90.00% 83.85% 86.15% 88.46% 100.00%
P/EPS 27.11 18.04 19.60 16.27 16.90 16.87 19.16 26.11%
  QoQ % 50.28% -7.96% 20.47% -3.73% 0.18% -11.95% -
  Horiz. % 141.49% 94.15% 102.30% 84.92% 88.20% 88.05% 100.00%
EY 3.69 5.54 5.10 6.15 5.92 5.93 5.22 -20.70%
  QoQ % -33.39% 8.63% -17.07% 3.89% -0.17% 13.60% -
  Horiz. % 70.69% 106.13% 97.70% 117.82% 113.41% 113.60% 100.00%
DY 0.05 0.05 0.04 0.04 0.04 0.04 0.04 16.09%
  QoQ % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.51 0.51 0.57 0.58 0.60 0.62 0.69 -18.30%
  QoQ % 0.00% -10.53% -1.72% -3.33% -3.23% -10.14% -
  Horiz. % 73.91% 73.91% 82.61% 84.06% 86.96% 89.86% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 25/02/19 26/11/18 27/08/18 28/05/18 26/02/18 -
Price 2.0600 2.1000 2.5900 2.4000 2.3000 2.4000 2.5300 -
P/RPS 1.17 1.09 1.32 1.13 1.10 1.15 1.21 -2.22%
  QoQ % 7.34% -17.42% 16.81% 2.73% -4.35% -4.96% -
  Horiz. % 96.69% 90.08% 109.09% 93.39% 90.91% 95.04% 100.00%
P/EPS 27.92 18.95 22.08 16.98 16.54 16.87 17.76 35.31%
  QoQ % 47.34% -14.18% 30.04% 2.66% -1.96% -5.01% -
  Horiz. % 157.21% 106.70% 124.32% 95.61% 93.13% 94.99% 100.00%
EY 3.58 5.28 4.53 5.89 6.04 5.93 5.63 -26.11%
  QoQ % -32.20% 16.56% -23.09% -2.48% 1.85% 5.33% -
  Horiz. % 63.59% 93.78% 80.46% 104.62% 107.28% 105.33% 100.00%
DY 0.05 0.05 0.04 0.04 0.04 0.04 0.04 16.09%
  QoQ % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.52 0.53 0.64 0.60 0.59 0.62 0.64 -12.96%
  QoQ % -1.89% -17.19% 6.67% 1.69% -4.84% -3.12% -
  Horiz. % 81.25% 82.81% 100.00% 93.75% 92.19% 96.88% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers