Highlights

[UMS] YoY Annualized Quarter Result on 2017-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     48.73%    YoY -     -30.00%
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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers