Highlights

[UMS] YoY Annualized Quarter Result on 2018-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     36.95%    YoY -     1.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 55,885 68,729 87,954 84,672 97,726 75,874 84,102 -6.58%
  YoY % -18.69% -21.86% 3.88% -13.36% 28.80% -9.78% -
  Horiz. % 66.45% 81.72% 104.58% 100.68% 116.20% 90.22% 100.00%
PBT 1,853 3,825 8,594 8,122 12,102 20,493 16,537 -30.54%
  YoY % -51.55% -55.49% 5.81% -32.89% -40.94% 23.92% -
  Horiz. % 11.21% 23.13% 51.97% 49.12% 73.18% 123.92% 100.00%
Tax -276 -1,673 -2,749 -2,340 -3,878 -2,918 -3,770 -35.30%
  YoY % 83.51% 39.14% -17.49% 39.67% -32.89% 22.60% -
  Horiz. % 7.32% 44.38% 72.91% 62.06% 102.86% 77.40% 100.00%
NP 1,577 2,152 5,845 5,782 8,224 17,574 12,766 -29.40%
  YoY % -26.70% -63.18% 1.08% -29.69% -53.21% 37.66% -
  Horiz. % 12.36% 16.86% 45.79% 45.30% 64.42% 137.66% 100.00%
NP to SH 1,560 2,134 5,801 5,717 8,168 17,533 12,653 -29.43%
  YoY % -26.92% -63.20% 1.47% -30.00% -53.41% 38.57% -
  Horiz. % 12.33% 16.87% 45.85% 45.18% 64.55% 138.57% 100.00%
Tax Rate 14.89 % 43.74 % 31.99 % 28.81 % 32.05 % 14.24 % 22.80 % -6.85%
  YoY % -65.96% 36.73% 11.04% -10.11% 125.07% -37.54% -
  Horiz. % 65.31% 191.84% 140.31% 126.36% 140.57% 62.46% 100.00%
Total Cost 54,308 66,577 82,109 78,889 89,502 58,300 71,336 -4.44%
  YoY % -18.43% -18.92% 4.08% -11.86% 53.52% -18.27% -
  Horiz. % 76.13% 93.33% 115.10% 110.59% 125.47% 81.73% 100.00%
Net Worth 158,691 160,318 159,504 158,691 155,028 150,146 138,752 2.26%
  YoY % -1.02% 0.51% 0.51% 2.36% 3.25% 8.21% -
  Horiz. % 114.37% 115.54% 114.96% 114.37% 111.73% 108.21% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 158,691 160,318 159,504 158,691 155,028 150,146 138,752 2.26%
  YoY % -1.02% 0.51% 0.51% 2.36% 3.25% 8.21% -
  Horiz. % 114.37% 115.54% 114.96% 114.37% 111.73% 108.21% 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.82 % 3.13 % 6.65 % 6.83 % 8.42 % 23.16 % 15.18 % -24.44%
  YoY % -9.90% -52.93% -2.64% -18.88% -63.64% 52.57% -
  Horiz. % 18.58% 20.62% 43.81% 44.99% 55.47% 152.57% 100.00%
ROE 0.98 % 1.33 % 3.64 % 3.60 % 5.27 % 11.68 % 9.12 % -31.03%
  YoY % -26.32% -63.46% 1.11% -31.69% -54.88% 28.07% -
  Horiz. % 10.75% 14.58% 39.91% 39.47% 57.79% 128.07% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 137.34 168.91 216.16 208.09 240.17 186.47 206.69 -6.58%
  YoY % -18.69% -21.86% 3.88% -13.36% 28.80% -9.78% -
  Horiz. % 66.45% 81.72% 104.58% 100.68% 116.20% 90.22% 100.00%
EPS 3.84 5.24 14.25 14.05 20.08 43.09 31.09 -29.41%
  YoY % -26.72% -63.23% 1.42% -30.03% -53.40% 38.60% -
  Horiz. % 12.35% 16.85% 45.83% 45.19% 64.59% 138.60% 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 3.9000 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 2.26%
  YoY % -1.02% 0.51% 0.51% 2.36% 3.25% 8.21% -
  Horiz. % 114.37% 115.54% 114.96% 114.37% 111.73% 108.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 137.34 168.91 216.16 208.09 240.17 186.47 206.69 -6.58%
  YoY % -18.69% -21.86% 3.88% -13.36% 28.80% -9.78% -
  Horiz. % 66.45% 81.72% 104.58% 100.68% 116.20% 90.22% 100.00%
EPS 3.84 5.24 14.25 14.05 20.08 43.09 31.09 -29.41%
  YoY % -26.72% -63.23% 1.42% -30.03% -53.40% 38.60% -
  Horiz. % 12.35% 16.85% 45.83% 45.19% 64.59% 138.60% 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 3.9000 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 2.26%
  YoY % -1.02% 0.51% 0.51% 2.36% 3.25% 8.21% -
  Horiz. % 114.37% 115.54% 114.96% 114.37% 111.73% 108.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.7000 2.0000 2.3500 2.6000 2.5600 2.5800 2.5700 -
P/RPS 1.24 1.18 1.09 1.25 1.07 1.38 1.24 -
  YoY % 5.08% 8.26% -12.80% 16.82% -22.46% 11.29% -
  Horiz. % 100.00% 95.16% 87.90% 100.81% 86.29% 111.29% 100.00%
P/EPS 44.34 38.12 16.48 18.50 12.75 5.99 8.26 32.29%
  YoY % 16.32% 131.31% -10.92% 45.10% 112.85% -27.48% -
  Horiz. % 536.80% 461.50% 199.52% 223.97% 154.36% 72.52% 100.00%
EY 2.26 2.62 6.07 5.40 7.84 16.70 12.10 -24.38%
  YoY % -13.74% -56.84% 12.41% -31.12% -53.05% 38.02% -
  Horiz. % 18.68% 21.65% 50.17% 44.63% 64.79% 138.02% 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 0.44 0.51 0.60 0.67 0.67 0.70 0.75 -8.50%
  YoY % -13.73% -15.00% -10.45% 0.00% -4.29% -6.67% -
  Horiz. % 58.67% 68.00% 80.00% 89.33% 89.33% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 26/08/19 27/08/18 28/08/17 24/08/16 24/08/15 25/08/14 -
Price 1.7600 2.0600 2.3000 2.7000 2.5500 2.7000 3.0000 -
P/RPS 1.28 1.22 1.06 1.30 1.06 1.45 1.45 -2.06%
  YoY % 4.92% 15.09% -18.46% 22.64% -26.90% 0.00% -
  Horiz. % 88.28% 84.14% 73.10% 89.66% 73.10% 100.00% 100.00%
P/EPS 45.91 39.27 16.13 19.22 12.70 6.27 9.65 29.66%
  YoY % 16.91% 143.46% -16.08% 51.34% 102.55% -35.03% -
  Horiz. % 475.75% 406.94% 167.15% 199.17% 131.61% 64.97% 100.00%
EY 2.18 2.55 6.20 5.20 7.87 15.96 10.37 -22.87%
  YoY % -14.51% -58.87% 19.23% -33.93% -50.69% 53.91% -
  Horiz. % 21.02% 24.59% 59.79% 50.14% 75.89% 153.91% 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 0.45 0.52 0.59 0.69 0.67 0.73 0.88 -10.57%
  YoY % -13.46% -11.86% -14.49% 2.99% -8.22% -17.05% -
  Horiz. % 51.14% 59.09% 67.05% 78.41% 76.14% 82.95% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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