Highlights

[UMS] QoQ TTM Result on 2019-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 30-Sep-2019  [#4]
Profit Trend QoQ -     18.59%    YoY -     -38.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 68,078 71,772 78,535 79,950 86,191 85,077 84,848 -13.64%
  QoQ % -5.15% -8.61% -1.77% -7.24% 1.31% 0.27% -
  Horiz. % 80.24% 84.59% 92.56% 94.23% 101.58% 100.27% 100.00%
PBT 4,637 4,552 6,518 6,878 8,129 8,107 8,078 -30.91%
  QoQ % 1.87% -30.16% -5.23% -15.39% 0.27% 0.36% -
  Horiz. % 57.40% 56.35% 80.69% 85.14% 100.63% 100.36% 100.00%
Tax -1,273 -1,514 -1,967 -2,051 -2,321 -2,397 -2,226 -31.08%
  QoQ % 15.92% 23.03% 4.10% 11.63% 3.17% -7.68% -
  Horiz. % 57.19% 68.01% 88.36% 92.14% 104.27% 107.68% 100.00%
NP 3,364 3,038 4,551 4,827 5,808 5,710 5,852 -30.84%
  QoQ % 10.73% -33.25% -5.72% -16.89% 1.72% -2.43% -
  Horiz. % 57.48% 51.91% 77.77% 82.48% 99.25% 97.57% 100.00%
NP to SH 3,560 3,002 4,510 4,774 5,752 5,657 5,790 -27.67%
  QoQ % 18.59% -33.44% -5.53% -17.00% 1.68% -2.30% -
  Horiz. % 61.49% 51.85% 77.89% 82.45% 99.34% 97.70% 100.00%
Tax Rate 27.45 % 33.26 % 30.18 % 29.82 % 28.55 % 29.57 % 27.56 % -0.27%
  QoQ % -17.47% 10.21% 1.21% 4.45% -3.45% 7.29% -
  Horiz. % 99.60% 120.68% 109.51% 108.20% 103.59% 107.29% 100.00%
Total Cost 64,714 68,734 73,984 75,123 80,383 79,367 78,996 -12.44%
  QoQ % -5.85% -7.10% -1.52% -6.54% 1.28% 0.47% -
  Horiz. % 81.92% 87.01% 93.66% 95.10% 101.76% 100.47% 100.00%
Net Worth 162,353 160,318 160,318 163,573 161,946 159,504 157,877 1.88%
  QoQ % 1.27% 0.00% -1.99% 1.01% 1.53% 1.03% -
  Horiz. % 102.84% 101.55% 101.55% 103.61% 102.58% 101.03% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 % 1.14 % 1.36 % 0.90 % 0.85 % 0.71 % 0.72 % 0.70 % 38.38%
  QoQ % -16.18% 51.11% 5.88% 19.72% -1.39% 2.86% -
  Horiz. % 162.86% 194.29% 128.57% 121.43% 101.43% 102.86% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 162,353 160,318 160,318 163,573 161,946 159,504 157,877 1.88%
  QoQ % 1.27% 0.00% -1.99% 1.01% 1.53% 1.03% -
  Horiz. % 102.84% 101.55% 101.55% 103.61% 102.58% 101.03% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.94 % 4.23 % 5.79 % 6.04 % 6.74 % 6.71 % 6.90 % -19.95%
  QoQ % 16.78% -26.94% -4.14% -10.39% 0.45% -2.75% -
  Horiz. % 71.59% 61.30% 83.91% 87.54% 97.68% 97.25% 100.00%
ROE 2.19 % 1.87 % 2.81 % 2.92 % 3.55 % 3.55 % 3.67 % -29.10%
  QoQ % 17.11% -33.45% -3.77% -17.75% 0.00% -3.27% -
  Horiz. % 59.67% 50.95% 76.57% 79.56% 96.73% 96.73% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 167.31 176.39 193.01 196.49 211.82 209.09 208.52 -13.64%
  QoQ % -5.15% -8.61% -1.77% -7.24% 1.31% 0.27% -
  Horiz. % 80.24% 84.59% 92.56% 94.23% 101.58% 100.27% 100.00%
EPS 8.75 7.38 11.08 11.73 14.14 13.90 14.23 -27.67%
  QoQ % 18.56% -33.39% -5.54% -17.04% 1.73% -2.32% -
  Horiz. % 61.49% 51.86% 77.86% 82.43% 99.37% 97.68% 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 3.9900 3.9400 3.9400 4.0200 3.9800 3.9200 3.8800 1.88%
  QoQ % 1.27% 0.00% -1.99% 1.01% 1.53% 1.03% -
  Horiz. % 102.84% 101.55% 101.55% 103.61% 102.58% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 167.31 176.39 193.01 196.49 211.82 209.09 208.52 -13.64%
  QoQ % -5.15% -8.61% -1.77% -7.24% 1.31% 0.27% -
  Horiz. % 80.24% 84.59% 92.56% 94.23% 101.58% 100.27% 100.00%
EPS 8.75 7.38 11.08 11.73 14.14 13.90 14.23 -27.67%
  QoQ % 18.56% -33.39% -5.54% -17.04% 1.73% -2.32% -
  Horiz. % 61.49% 51.86% 77.86% 82.43% 99.37% 97.68% 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 3.9900 3.9400 3.9400 4.0200 3.9800 3.9200 3.8800 1.88%
  QoQ % 1.27% 0.00% -1.99% 1.01% 1.53% 1.03% -
  Horiz. % 102.84% 101.55% 101.55% 103.61% 102.58% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.9900 2.0000 2.0000 2.3000 2.3000 2.3500 2.4000 -
P/RPS 1.19 1.13 1.04 1.17 1.09 1.12 1.15 2.30%
  QoQ % 5.31% 8.65% -11.11% 7.34% -2.68% -2.61% -
  Horiz. % 103.48% 98.26% 90.43% 101.74% 94.78% 97.39% 100.00%
P/EPS 22.75 27.11 18.04 19.60 16.27 16.90 16.87 22.04%
  QoQ % -16.08% 50.28% -7.96% 20.47% -3.73% 0.18% -
  Horiz. % 134.85% 160.70% 106.94% 116.18% 96.44% 100.18% 100.00%
EY 4.40 3.69 5.54 5.10 6.15 5.92 5.93 -18.03%
  QoQ % 19.24% -33.39% 8.63% -17.07% 3.89% -0.17% -
  Horiz. % 74.20% 62.23% 93.42% 86.00% 103.71% 99.83% 100.00%
DY 0.05 0.05 0.05 0.04 0.04 0.04 0.04 16.02%
  QoQ % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.50 0.51 0.51 0.57 0.58 0.60 0.62 -13.35%
  QoQ % -1.96% 0.00% -10.53% -1.72% -3.33% -3.23% -
  Horiz. % 80.65% 82.26% 82.26% 91.94% 93.55% 96.77% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 27/08/18 28/05/18 -
Price 1.8000 2.0600 2.1000 2.5900 2.4000 2.3000 2.4000 -
P/RPS 1.08 1.17 1.09 1.32 1.13 1.10 1.15 -4.10%
  QoQ % -7.69% 7.34% -17.42% 16.81% 2.73% -4.35% -
  Horiz. % 93.91% 101.74% 94.78% 114.78% 98.26% 95.65% 100.00%
P/EPS 20.57 27.92 18.95 22.08 16.98 16.54 16.87 14.12%
  QoQ % -26.33% 47.34% -14.18% 30.04% 2.66% -1.96% -
  Horiz. % 121.93% 165.50% 112.33% 130.88% 100.65% 98.04% 100.00%
EY 4.86 3.58 5.28 4.53 5.89 6.04 5.93 -12.41%
  QoQ % 35.75% -32.20% 16.56% -23.09% -2.48% 1.85% -
  Horiz. % 81.96% 60.37% 89.04% 76.39% 99.33% 101.85% 100.00%
DY 0.06 0.05 0.05 0.04 0.04 0.04 0.04 31.00%
  QoQ % 20.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 125.00% 125.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.45 0.52 0.53 0.64 0.60 0.59 0.62 -19.22%
  QoQ % -13.46% -1.89% -17.19% 6.67% 1.69% -4.84% -
  Horiz. % 72.58% 83.87% 85.48% 103.23% 96.77% 95.16% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers