Highlights

[UMS] YoY Annualized Quarter Result on 2016-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     -49.15%    YoY -     -23.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 71,816 96,780 85,564 86,588 69,516 79,440 91,848 -4.02%
  YoY % -25.79% 13.11% -1.18% 24.56% -12.49% -13.51% -
  Horiz. % 78.19% 105.37% 93.16% 94.27% 75.69% 86.49% 100.00%
PBT 1,660 6,664 6,020 8,940 3,820 11,308 17,320 -32.34%
  YoY % -75.09% 10.70% -32.66% 134.03% -66.22% -34.71% -
  Horiz. % 9.58% 38.48% 34.76% 51.62% 22.06% 65.29% 100.00%
Tax -768 -1,848 -1,984 -3,724 -2,092 -3,176 -4,828 -26.38%
  YoY % 58.44% 6.85% 46.72% -78.01% 34.13% 34.22% -
  Horiz. % 15.91% 38.28% 41.09% 77.13% 43.33% 65.78% 100.00%
NP 892 4,816 4,036 5,216 1,728 8,132 12,492 -35.58%
  YoY % -81.48% 19.33% -22.62% 201.85% -78.75% -34.90% -
  Horiz. % 7.14% 38.55% 32.31% 41.75% 13.83% 65.10% 100.00%
NP to SH 896 4,808 3,996 5,232 1,692 8,032 12,440 -35.48%
  YoY % -81.36% 20.32% -23.62% 209.22% -78.93% -35.43% -
  Horiz. % 7.20% 38.65% 32.12% 42.06% 13.60% 64.57% 100.00%
Tax Rate 46.27 % 27.73 % 32.96 % 41.66 % 54.76 % 28.09 % 27.88 % 8.81%
  YoY % 66.86% -15.87% -20.88% -23.92% 94.94% 0.75% -
  Horiz. % 165.96% 99.46% 118.22% 149.43% 196.41% 100.75% 100.00%
Total Cost 70,924 91,964 81,528 81,372 67,788 71,308 79,356 -1.85%
  YoY % -22.88% 12.80% 0.19% 20.04% -4.94% -10.14% -
  Horiz. % 89.37% 115.89% 102.74% 102.54% 85.42% 89.86% 100.00%
Net Worth 163,573 161,132 160,318 155,028 141,194 131,021 127,359 4.26%
  YoY % 1.52% 0.51% 3.41% 9.80% 7.76% 2.88% -
  Horiz. % 128.43% 126.52% 125.88% 121.73% 110.86% 102.88% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 163,573 161,132 160,318 155,028 141,194 131,021 127,359 4.26%
  YoY % 1.52% 0.51% 3.41% 9.80% 7.76% 2.88% -
  Horiz. % 128.43% 126.52% 125.88% 121.73% 110.86% 102.88% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.24 % 4.98 % 4.72 % 6.02 % 2.49 % 10.24 % 13.60 % -32.90%
  YoY % -75.10% 5.51% -21.59% 141.77% -75.68% -24.71% -
  Horiz. % 9.12% 36.62% 34.71% 44.26% 18.31% 75.29% 100.00%
ROE 0.55 % 2.98 % 2.49 % 3.37 % 1.20 % 6.13 % 9.77 % -38.08%
  YoY % -81.54% 19.68% -26.11% 180.83% -80.42% -37.26% -
  Horiz. % 5.63% 30.50% 25.49% 34.49% 12.28% 62.74% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 176.50 237.85 210.28 212.80 170.84 195.23 225.73 -4.02%
  YoY % -25.79% 13.11% -1.18% 24.56% -12.49% -13.51% -
  Horiz. % 78.19% 105.37% 93.16% 94.27% 75.68% 86.49% 100.00%
EPS 2.20 11.80 9.84 12.84 4.16 19.72 30.56 -35.49%
  YoY % -81.36% 19.92% -23.36% 208.65% -78.90% -35.47% -
  Horiz. % 7.20% 38.61% 32.20% 42.02% 13.61% 64.53% 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 4.0200 3.9600 3.9400 3.8100 3.4700 3.2200 3.1300 4.26%
  YoY % 1.52% 0.51% 3.41% 9.80% 7.76% 2.88% -
  Horiz. % 128.43% 126.52% 125.88% 121.73% 110.86% 102.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 176.50 237.85 210.28 212.80 170.84 195.23 225.73 -4.02%
  YoY % -25.79% 13.11% -1.18% 24.56% -12.49% -13.51% -
  Horiz. % 78.19% 105.37% 93.16% 94.27% 75.68% 86.49% 100.00%
EPS 2.20 11.80 9.84 12.84 4.16 19.72 30.56 -35.49%
  YoY % -81.36% 19.92% -23.36% 208.65% -78.90% -35.47% -
  Horiz. % 7.20% 38.61% 32.20% 42.02% 13.61% 64.53% 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 4.0200 3.9600 3.9400 3.8100 3.4700 3.2200 3.1300 4.26%
  YoY % 1.52% 0.51% 3.41% 9.80% 7.76% 2.88% -
  Horiz. % 128.43% 126.52% 125.88% 121.73% 110.86% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.3000 2.7300 2.4900 2.7400 3.0000 2.3900 1.9600 -
P/RPS 1.30 1.15 1.18 1.29 1.76 1.22 0.87 6.92%
  YoY % 13.04% -2.54% -8.53% -26.70% 44.26% 40.23% -
  Horiz. % 149.43% 132.18% 135.63% 148.28% 202.30% 140.23% 100.00%
P/EPS 104.45 23.10 25.35 21.31 72.15 12.11 6.41 59.19%
  YoY % 352.16% -8.88% 18.96% -70.46% 495.79% 88.92% -
  Horiz. % 1,629.49% 360.37% 395.48% 332.45% 1,125.59% 188.92% 100.00%
EY 0.96 4.33 3.94 4.69 1.39 8.26 15.60 -37.15%
  YoY % -77.83% 9.90% -15.99% 237.41% -83.17% -47.05% -
  Horiz. % 6.15% 27.76% 25.26% 30.06% 8.91% 52.95% 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 0.57 0.69 0.63 0.72 0.86 0.74 0.63 -1.65%
  YoY % -17.39% 9.52% -12.50% -16.28% 16.22% 17.46% -
  Horiz. % 90.48% 109.52% 100.00% 114.29% 136.51% 117.46% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 27/02/17 25/02/16 26/02/15 24/02/14 25/02/13 -
Price 2.5900 2.5300 2.8300 2.8000 2.8900 2.5000 1.8500 -
P/RPS 1.47 1.06 1.35 1.32 1.69 1.28 0.82 10.21%
  YoY % 38.68% -21.48% 2.27% -21.89% 32.03% 56.10% -
  Horiz. % 179.27% 129.27% 164.63% 160.98% 206.10% 156.10% 100.00%
P/EPS 117.62 21.41 28.82 21.78 69.50 12.66 6.05 63.94%
  YoY % 449.37% -25.71% 32.32% -68.66% 448.97% 109.26% -
  Horiz. % 1,944.13% 353.88% 476.36% 360.00% 1,148.76% 209.26% 100.00%
EY 0.85 4.67 3.47 4.59 1.44 7.90 16.53 -39.01%
  YoY % -81.80% 34.58% -24.40% 218.75% -81.77% -52.21% -
  Horiz. % 5.14% 28.25% 20.99% 27.77% 8.71% 47.79% 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 0.64 0.64 0.72 0.73 0.83 0.78 0.59 1.36%
  YoY % 0.00% -11.11% -1.37% -12.05% 6.41% 32.20% -
  Horiz. % 108.47% 108.47% 122.03% 123.73% 140.68% 132.20% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

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