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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers