Highlights

[UMS] YoY Annualized Quarter Result on 2016-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     34.34%    YoY -     -53.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 68,729 87,954 84,672 97,726 75,874 84,102 87,800 -4.00%
  YoY % -21.86% 3.88% -13.36% 28.80% -9.78% -4.21% -
  Horiz. % 78.28% 100.18% 96.44% 111.31% 86.42% 95.79% 100.00%
PBT 3,825 8,594 8,122 12,102 20,493 16,537 15,832 -21.07%
  YoY % -55.49% 5.81% -32.89% -40.94% 23.92% 4.46% -
  Horiz. % 24.16% 54.29% 51.31% 76.44% 129.44% 104.46% 100.00%
Tax -1,673 -2,749 -2,340 -3,878 -2,918 -3,770 -4,112 -13.91%
  YoY % 39.14% -17.49% 39.67% -32.89% 22.60% 8.30% -
  Horiz. % 40.69% 66.86% 56.91% 94.33% 70.98% 91.70% 100.00%
NP 2,152 5,845 5,782 8,224 17,574 12,766 11,720 -24.60%
  YoY % -63.18% 1.08% -29.69% -53.21% 37.66% 8.93% -
  Horiz. % 18.36% 49.87% 49.34% 70.17% 149.95% 108.93% 100.00%
NP to SH 2,134 5,801 5,717 8,168 17,533 12,653 11,648 -24.62%
  YoY % -63.20% 1.47% -30.00% -53.41% 38.57% 8.63% -
  Horiz. % 18.33% 49.81% 49.08% 70.12% 150.53% 108.63% 100.00%
Tax Rate 43.74 % 31.99 % 28.81 % 32.05 % 14.24 % 22.80 % 25.97 % 9.07%
  YoY % 36.73% 11.04% -10.11% 125.07% -37.54% -12.21% -
  Horiz. % 168.43% 123.18% 110.94% 123.41% 54.83% 87.79% 100.00%
Total Cost 66,577 82,109 78,889 89,502 58,300 71,336 76,080 -2.20%
  YoY % -18.92% 4.08% -11.86% 53.52% -18.27% -6.24% -
  Horiz. % 87.51% 107.92% 103.69% 117.64% 76.63% 93.76% 100.00%
Net Worth 160,318 159,504 158,691 155,028 150,146 138,752 129,801 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 160,318 159,504 158,691 155,028 150,146 138,752 129,801 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  YoY % 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.13 % 6.65 % 6.83 % 8.42 % 23.16 % 15.18 % 13.35 % -21.47%
  YoY % -52.93% -2.64% -18.88% -63.64% 52.57% 13.71% -
  Horiz. % 23.45% 49.81% 51.16% 63.07% 173.48% 113.71% 100.00%
ROE 1.33 % 3.64 % 3.60 % 5.27 % 11.68 % 9.12 % 8.97 % -27.24%
  YoY % -63.46% 1.11% -31.69% -54.88% 28.07% 1.67% -
  Horiz. % 14.83% 40.58% 40.13% 58.75% 130.21% 101.67% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 168.91 216.16 208.09 240.17 186.47 206.69 215.78 -4.00%
  YoY % -21.86% 3.88% -13.36% 28.80% -9.78% -4.21% -
  Horiz. % 78.28% 100.18% 96.44% 111.30% 86.42% 95.79% 100.00%
EPS 5.24 14.25 14.05 20.08 43.09 31.09 28.63 -24.64%
  YoY % -63.23% 1.42% -30.03% -53.40% 38.60% 8.59% -
  Horiz. % 18.30% 49.77% 49.07% 70.14% 150.51% 108.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 168.91 216.16 208.09 240.17 186.47 206.69 215.78 -4.00%
  YoY % -21.86% 3.88% -13.36% 28.80% -9.78% -4.21% -
  Horiz. % 78.28% 100.18% 96.44% 111.30% 86.42% 95.79% 100.00%
EPS 5.24 14.25 14.05 20.08 43.09 31.09 28.63 -24.64%
  YoY % -63.23% 1.42% -30.03% -53.40% 38.60% 8.59% -
  Horiz. % 18.30% 49.77% 49.07% 70.14% 150.51% 108.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.0000 2.3500 2.6000 2.5600 2.5800 2.5700 2.1700 -
P/RPS 1.18 1.09 1.25 1.07 1.38 1.24 1.01 2.63%
  YoY % 8.26% -12.80% 16.82% -22.46% 11.29% 22.77% -
  Horiz. % 116.83% 107.92% 123.76% 105.94% 136.63% 122.77% 100.00%
P/EPS 38.12 16.48 18.50 12.75 5.99 8.26 7.58 30.88%
  YoY % 131.31% -10.92% 45.10% 112.85% -27.48% 8.97% -
  Horiz. % 502.90% 217.41% 244.06% 168.21% 79.02% 108.97% 100.00%
EY 2.62 6.07 5.40 7.84 16.70 12.10 13.19 -23.61%
  YoY % -56.84% 12.41% -31.12% -53.05% 38.02% -8.26% -
  Horiz. % 19.86% 46.02% 40.94% 59.44% 126.61% 91.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.60 0.67 0.67 0.70 0.75 0.68 -4.68%
  YoY % -15.00% -10.45% 0.00% -4.29% -6.67% 10.29% -
  Horiz. % 75.00% 88.24% 98.53% 98.53% 102.94% 110.29% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 27/08/18 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 -
Price 2.0600 2.3000 2.7000 2.5500 2.7000 3.0000 2.4800 -
P/RPS 1.22 1.06 1.30 1.06 1.45 1.45 1.15 0.99%
  YoY % 15.09% -18.46% 22.64% -26.90% 0.00% 26.09% -
  Horiz. % 106.09% 92.17% 113.04% 92.17% 126.09% 126.09% 100.00%
P/EPS 39.27 16.13 19.22 12.70 6.27 9.65 8.66 28.64%
  YoY % 143.46% -16.08% 51.34% 102.55% -35.03% 11.43% -
  Horiz. % 453.46% 186.26% 221.94% 146.65% 72.40% 111.43% 100.00%
EY 2.55 6.20 5.20 7.87 15.96 10.37 11.54 -22.24%
  YoY % -58.87% 19.23% -33.93% -50.69% 53.91% -10.14% -
  Horiz. % 22.10% 53.73% 45.06% 68.20% 138.30% 89.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.59 0.69 0.67 0.73 0.88 0.78 -6.53%
  YoY % -11.86% -14.49% 2.99% -8.22% -17.05% 12.82% -
  Horiz. % 66.67% 75.64% 88.46% 85.90% 93.59% 112.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS