Highlights

[UMS] YoY Annualized Quarter Result on 2019-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 30-Jun-2019  [#3]
Profit Trend QoQ -     21.84%    YoY -     -63.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 66,006 55,885 68,729 87,954 84,672 97,726 75,874 -2.29%
  YoY % 18.11% -18.69% -21.86% 3.88% -13.36% 28.80% -
  Horiz. % 86.99% 73.65% 90.58% 115.92% 111.59% 128.80% 100.00%
PBT 7,865 1,853 3,825 8,594 8,122 12,102 20,493 -14.74%
  YoY % 324.39% -51.55% -55.49% 5.81% -32.89% -40.94% -
  Horiz. % 38.38% 9.04% 18.67% 41.94% 39.64% 59.06% 100.00%
Tax -2,348 -276 -1,673 -2,749 -2,340 -3,878 -2,918 -3.56%
  YoY % -750.72% 83.51% 39.14% -17.49% 39.67% -32.89% -
  Horiz. % 80.45% 9.46% 57.33% 94.20% 80.17% 132.89% 100.00%
NP 5,517 1,577 2,152 5,845 5,782 8,224 17,574 -17.55%
  YoY % 249.79% -26.70% -63.18% 1.08% -29.69% -53.21% -
  Horiz. % 31.39% 8.98% 12.24% 33.26% 32.90% 46.79% 100.00%
NP to SH 5,478 1,560 2,134 5,801 5,717 8,168 17,533 -17.61%
  YoY % 251.20% -26.92% -63.20% 1.47% -30.00% -53.41% -
  Horiz. % 31.25% 8.90% 12.17% 33.09% 32.61% 46.59% 100.00%
Tax Rate 29.85 % 14.89 % 43.74 % 31.99 % 28.81 % 32.05 % 14.24 % 13.12%
  YoY % 100.47% -65.96% 36.73% 11.04% -10.11% 125.07% -
  Horiz. % 209.62% 104.56% 307.16% 224.65% 202.32% 225.07% 100.00%
Total Cost 60,489 54,308 66,577 82,109 78,889 89,502 58,300 0.62%
  YoY % 11.38% -18.43% -18.92% 4.08% -11.86% 53.52% -
  Horiz. % 103.76% 93.15% 114.20% 140.84% 135.32% 153.52% 100.00%
Net Worth 164,387 158,691 160,318 159,504 158,691 155,028 150,146 1.52%
  YoY % 3.59% -1.02% 0.51% 0.51% 2.36% 3.25% -
  Horiz. % 109.49% 105.69% 106.78% 106.23% 105.69% 103.25% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 164,387 158,691 160,318 159,504 158,691 155,028 150,146 1.52%
  YoY % 3.59% -1.02% 0.51% 0.51% 2.36% 3.25% -
  Horiz. % 109.49% 105.69% 106.78% 106.23% 105.69% 103.25% 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.36 % 2.82 % 3.13 % 6.65 % 6.83 % 8.42 % 23.16 % -15.61%
  YoY % 196.45% -9.90% -52.93% -2.64% -18.88% -63.64% -
  Horiz. % 36.10% 12.18% 13.51% 28.71% 29.49% 36.36% 100.00%
ROE 3.33 % 0.98 % 1.33 % 3.64 % 3.60 % 5.27 % 11.68 % -18.86%
  YoY % 239.80% -26.32% -63.46% 1.11% -31.69% -54.88% -
  Horiz. % 28.51% 8.39% 11.39% 31.16% 30.82% 45.12% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 162.22 137.34 168.91 216.16 208.09 240.17 186.47 -2.29%
  YoY % 18.12% -18.69% -21.86% 3.88% -13.36% 28.80% -
  Horiz. % 87.00% 73.65% 90.58% 115.92% 111.59% 128.80% 100.00%
EPS 13.47 3.84 5.24 14.25 14.05 20.08 43.09 -17.60%
  YoY % 250.78% -26.72% -63.23% 1.42% -30.03% -53.40% -
  Horiz. % 31.26% 8.91% 12.16% 33.07% 32.61% 46.60% 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 4.0400 3.9000 3.9400 3.9200 3.9000 3.8100 3.6900 1.52%
  YoY % 3.59% -1.02% 0.51% 0.51% 2.36% 3.25% -
  Horiz. % 109.49% 105.69% 106.78% 106.23% 105.69% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 162.22 137.34 168.91 216.16 208.09 240.17 186.47 -2.29%
  YoY % 18.12% -18.69% -21.86% 3.88% -13.36% 28.80% -
  Horiz. % 87.00% 73.65% 90.58% 115.92% 111.59% 128.80% 100.00%
EPS 13.47 3.84 5.24 14.25 14.05 20.08 43.09 -17.60%
  YoY % 250.78% -26.72% -63.23% 1.42% -30.03% -53.40% -
  Horiz. % 31.26% 8.91% 12.16% 33.07% 32.61% 46.60% 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 4.0400 3.9000 3.9400 3.9200 3.9000 3.8100 3.6900 1.52%
  YoY % 3.59% -1.02% 0.51% 0.51% 2.36% 3.25% -
  Horiz. % 109.49% 105.69% 106.78% 106.23% 105.69% 103.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.0200 1.7000 2.0000 2.3500 2.6000 2.5600 2.5800 -
P/RPS 1.25 1.24 1.18 1.09 1.25 1.07 1.38 -1.63%
  YoY % 0.81% 5.08% 8.26% -12.80% 16.82% -22.46% -
  Horiz. % 90.58% 89.86% 85.51% 78.99% 90.58% 77.54% 100.00%
P/EPS 15.00 44.34 38.12 16.48 18.50 12.75 5.99 16.52%
  YoY % -66.17% 16.32% 131.31% -10.92% 45.10% 112.85% -
  Horiz. % 250.42% 740.23% 636.39% 275.13% 308.85% 212.85% 100.00%
EY 6.67 2.26 2.62 6.07 5.40 7.84 16.70 -14.17%
  YoY % 195.13% -13.74% -56.84% 12.41% -31.12% -53.05% -
  Horiz. % 39.94% 13.53% 15.69% 36.35% 32.34% 46.95% 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 0.50 0.44 0.51 0.60 0.67 0.67 0.70 -5.45%
  YoY % 13.64% -13.73% -15.00% -10.45% 0.00% -4.29% -
  Horiz. % 71.43% 62.86% 72.86% 85.71% 95.71% 95.71% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 06/09/21 24/08/20 26/08/19 27/08/18 28/08/17 24/08/16 24/08/15 -
Price 2.7200 1.7600 2.0600 2.3000 2.7000 2.5500 2.7000 -
P/RPS 1.68 1.28 1.22 1.06 1.30 1.06 1.45 2.48%
  YoY % 31.25% 4.92% 15.09% -18.46% 22.64% -26.90% -
  Horiz. % 115.86% 88.28% 84.14% 73.10% 89.66% 73.10% 100.00%
P/EPS 20.20 45.91 39.27 16.13 19.22 12.70 6.27 21.51%
  YoY % -56.00% 16.91% 143.46% -16.08% 51.34% 102.55% -
  Horiz. % 322.17% 732.22% 626.32% 257.26% 306.54% 202.55% 100.00%
EY 4.95 2.18 2.55 6.20 5.20 7.87 15.96 -17.71%
  YoY % 127.06% -14.51% -58.87% 19.23% -33.93% -50.69% -
  Horiz. % 31.02% 13.66% 15.98% 38.85% 32.58% 49.31% 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 0.67 0.45 0.52 0.59 0.69 0.67 0.73 -1.42%
  YoY % 48.89% -13.46% -11.86% -14.49% 2.99% -8.22% -
  Horiz. % 91.78% 61.64% 71.23% 80.82% 94.52% 91.78% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS