Highlights

[UMS] QoQ TTM Result on 2018-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -0.12%    YoY -     -14.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 79,950 86,191 85,077 84,848 85,419 82,615 86,393 -5.02%
  QoQ % -7.24% 1.31% 0.27% -0.67% 3.39% -4.37% -
  Horiz. % 92.54% 99.77% 98.48% 98.21% 98.87% 95.63% 100.00%
PBT 6,878 8,129 8,107 8,078 7,914 7,753 8,699 -14.46%
  QoQ % -15.39% 0.27% 0.36% 2.07% 2.08% -10.87% -
  Horiz. % 79.07% 93.45% 93.19% 92.86% 90.98% 89.13% 100.00%
Tax -2,051 -2,321 -2,397 -2,226 -2,056 -2,090 -2,222 -5.18%
  QoQ % 11.63% 3.17% -7.68% -8.27% 1.63% 5.94% -
  Horiz. % 92.30% 104.46% 107.88% 100.18% 92.53% 94.06% 100.00%
NP 4,827 5,808 5,710 5,852 5,858 5,663 6,477 -17.76%
  QoQ % -16.89% 1.72% -2.43% -0.10% 3.44% -12.57% -
  Horiz. % 74.53% 89.67% 88.16% 90.35% 90.44% 87.43% 100.00%
NP to SH 4,774 5,752 5,657 5,790 5,797 5,594 6,419 -17.87%
  QoQ % -17.00% 1.68% -2.30% -0.12% 3.63% -12.85% -
  Horiz. % 74.37% 89.61% 88.13% 90.20% 90.31% 87.15% 100.00%
Tax Rate 29.82 % 28.55 % 29.57 % 27.56 % 25.98 % 26.96 % 25.54 % 10.85%
  QoQ % 4.45% -3.45% 7.29% 6.08% -3.64% 5.56% -
  Horiz. % 116.76% 111.79% 115.78% 107.91% 101.72% 105.56% 100.00%
Total Cost 75,123 80,383 79,367 78,996 79,561 76,952 79,916 -4.03%
  QoQ % -6.54% 1.28% 0.47% -0.71% 3.39% -3.71% -
  Horiz. % 94.00% 100.58% 99.31% 98.85% 99.56% 96.29% 100.00%
Net Worth 163,573 161,946 159,504 157,877 161,132 159,504 158,691 2.04%
  QoQ % 1.01% 1.53% 1.03% -2.02% 1.02% 0.51% -
  Horiz. % 103.08% 102.05% 100.51% 99.49% 101.54% 100.51% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 % 0.85 % 0.71 % 0.72 % 0.70 % 0.70 % 0.73 % 0.63 % 22.03%
  QoQ % 19.72% -1.39% 2.86% 0.00% -4.11% 15.87% -
  Horiz. % 134.92% 112.70% 114.29% 111.11% 111.11% 115.87% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 163,573 161,946 159,504 157,877 161,132 159,504 158,691 2.04%
  QoQ % 1.01% 1.53% 1.03% -2.02% 1.02% 0.51% -
  Horiz. % 103.08% 102.05% 100.51% 99.49% 101.54% 100.51% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.04 % 6.74 % 6.71 % 6.90 % 6.86 % 6.85 % 7.50 % -13.41%
  QoQ % -10.39% 0.45% -2.75% 0.58% 0.15% -8.67% -
  Horiz. % 80.53% 89.87% 89.47% 92.00% 91.47% 91.33% 100.00%
ROE 2.92 % 3.55 % 3.55 % 3.67 % 3.60 % 3.51 % 4.04 % -19.41%
  QoQ % -17.75% 0.00% -3.27% 1.94% 2.56% -13.12% -
  Horiz. % 72.28% 87.87% 87.87% 90.84% 89.11% 86.88% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 196.49 211.82 209.09 208.52 209.93 203.04 212.32 -5.02%
  QoQ % -7.24% 1.31% 0.27% -0.67% 3.39% -4.37% -
  Horiz. % 92.54% 99.76% 98.48% 98.21% 98.87% 95.63% 100.00%
EPS 11.73 14.14 13.90 14.23 14.25 13.75 15.78 -17.90%
  QoQ % -17.04% 1.73% -2.32% -0.14% 3.64% -12.86% -
  Horiz. % 74.33% 89.61% 88.09% 90.18% 90.30% 87.14% 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 4.0200 3.9800 3.9200 3.8800 3.9600 3.9200 3.9000 2.04%
  QoQ % 1.01% 1.53% 1.03% -2.02% 1.02% 0.51% -
  Horiz. % 103.08% 102.05% 100.51% 99.49% 101.54% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 196.49 211.82 209.09 208.52 209.93 203.04 212.32 -5.02%
  QoQ % -7.24% 1.31% 0.27% -0.67% 3.39% -4.37% -
  Horiz. % 92.54% 99.76% 98.48% 98.21% 98.87% 95.63% 100.00%
EPS 11.73 14.14 13.90 14.23 14.25 13.75 15.78 -17.90%
  QoQ % -17.04% 1.73% -2.32% -0.14% 3.64% -12.86% -
  Horiz. % 74.33% 89.61% 88.09% 90.18% 90.30% 87.14% 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 4.0200 3.9800 3.9200 3.8800 3.9600 3.9200 3.9000 2.04%
  QoQ % 1.01% 1.53% 1.03% -2.02% 1.02% 0.51% -
  Horiz. % 103.08% 102.05% 100.51% 99.49% 101.54% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.3000 2.3000 2.3500 2.4000 2.7300 2.5000 2.6000 -
P/RPS 1.17 1.09 1.12 1.15 1.30 1.23 1.22 -2.74%
  QoQ % 7.34% -2.68% -2.61% -11.54% 5.69% 0.82% -
  Horiz. % 95.90% 89.34% 91.80% 94.26% 106.56% 100.82% 100.00%
P/EPS 19.60 16.27 16.90 16.87 19.16 18.18 16.48 12.22%
  QoQ % 20.47% -3.73% 0.18% -11.95% 5.39% 10.32% -
  Horiz. % 118.93% 98.73% 102.55% 102.37% 116.26% 110.32% 100.00%
EY 5.10 6.15 5.92 5.93 5.22 5.50 6.07 -10.93%
  QoQ % -17.07% 3.89% -0.17% 13.60% -5.09% -9.39% -
  Horiz. % 84.02% 101.32% 97.53% 97.69% 86.00% 90.61% 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 0.57 0.58 0.60 0.62 0.69 0.64 0.67 -10.19%
  QoQ % -1.72% -3.33% -3.23% -10.14% 7.81% -4.48% -
  Horiz. % 85.07% 86.57% 89.55% 92.54% 102.99% 95.52% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 27/08/18 28/05/18 26/02/18 20/11/17 28/08/17 -
Price 2.5900 2.4000 2.3000 2.4000 2.5300 2.6000 2.7000 -
P/RPS 1.32 1.13 1.10 1.15 1.21 1.28 1.27 2.60%
  QoQ % 16.81% 2.73% -4.35% -4.96% -5.47% 0.79% -
  Horiz. % 103.94% 88.98% 86.61% 90.55% 95.28% 100.79% 100.00%
P/EPS 22.08 16.98 16.54 16.87 17.76 18.91 17.12 18.43%
  QoQ % 30.04% 2.66% -1.96% -5.01% -6.08% 10.46% -
  Horiz. % 128.97% 99.18% 96.61% 98.54% 103.74% 110.46% 100.00%
EY 4.53 5.89 6.04 5.93 5.63 5.29 5.84 -15.54%
  QoQ % -23.09% -2.48% 1.85% 5.33% 6.43% -9.42% -
  Horiz. % 77.57% 100.86% 103.42% 101.54% 96.40% 90.58% 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 0.64 0.60 0.59 0.62 0.64 0.66 0.69 -4.88%
  QoQ % 6.67% 1.69% -4.84% -3.12% -3.03% -4.35% -
  Horiz. % 92.75% 86.96% 85.51% 89.86% 92.75% 95.65% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers