Highlights

[UMS] YoY Annualized Quarter Result on 2017-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     -3.80%    YoY -     -36.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 64,648 71,714 87,026 82,560 85,958 74,838 83,088 -4.09%
  YoY % -9.85% -17.59% 5.41% -3.95% 14.86% -9.93% -
  Horiz. % 77.81% 86.31% 104.74% 99.36% 103.45% 90.07% 100.00%
PBT 6,044 3,164 6,386 5,736 9,502 6,716 14,702 -13.76%
  YoY % 91.02% -50.45% 11.33% -39.63% 41.48% -54.32% -
  Horiz. % 41.11% 21.52% 43.44% 39.02% 64.63% 45.68% 100.00%
Tax -1,268 -1,398 -2,106 -1,834 -3,356 -2,302 -3,752 -16.53%
  YoY % 9.30% 33.62% -14.83% 45.35% -45.79% 38.65% -
  Horiz. % 33.80% 37.26% 56.13% 48.88% 89.45% 61.35% 100.00%
NP 4,776 1,766 4,280 3,902 6,146 4,414 10,950 -12.90%
  YoY % 170.44% -58.74% 9.69% -36.51% 39.24% -59.69% -
  Horiz. % 43.62% 16.13% 39.09% 35.63% 56.13% 40.31% 100.00%
NP to SH 4,768 1,752 4,236 3,844 6,080 4,376 10,820 -12.76%
  YoY % 172.15% -58.64% 10.20% -36.78% 38.94% -59.56% -
  Horiz. % 44.07% 16.19% 39.15% 35.53% 56.19% 40.44% 100.00%
Tax Rate 20.98 % 44.18 % 32.98 % 31.97 % 35.32 % 34.28 % 25.52 % -3.21%
  YoY % -52.51% 33.96% 3.16% -9.48% 3.03% 34.33% -
  Horiz. % 82.21% 173.12% 129.23% 125.27% 138.40% 134.33% 100.00%
Total Cost 59,872 69,948 82,746 78,658 79,812 70,424 72,138 -3.06%
  YoY % -14.40% -15.47% 5.20% -1.45% 13.33% -2.38% -
  Horiz. % 83.00% 96.96% 114.71% 109.04% 110.64% 97.62% 100.00%
Net Worth 160,725 160,318 157,877 157,063 152,587 142,008 134,683 2.99%
  YoY % 0.25% 1.55% 0.52% 2.93% 7.45% 5.44% -
  Horiz. % 119.34% 119.03% 117.22% 116.62% 113.29% 105.44% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 160,725 160,318 157,877 157,063 152,587 142,008 134,683 2.99%
  YoY % 0.25% 1.55% 0.52% 2.93% 7.45% 5.44% -
  Horiz. % 119.34% 119.03% 117.22% 116.62% 113.29% 105.44% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.39 % 2.46 % 4.92 % 4.73 % 7.15 % 5.90 % 13.18 % -9.18%
  YoY % 200.41% -50.00% 4.02% -33.85% 21.19% -55.24% -
  Horiz. % 56.07% 18.66% 37.33% 35.89% 54.25% 44.76% 100.00%
ROE 2.97 % 1.09 % 2.68 % 2.45 % 3.98 % 3.08 % 8.03 % -15.26%
  YoY % 172.48% -59.33% 9.39% -38.44% 29.22% -61.64% -
  Horiz. % 36.99% 13.57% 33.37% 30.51% 49.56% 38.36% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 158.88 176.24 213.88 202.90 211.25 183.92 204.20 -4.09%
  YoY % -9.85% -17.60% 5.41% -3.95% 14.86% -9.93% -
  Horiz. % 77.81% 86.31% 104.74% 99.36% 103.45% 90.07% 100.00%
EPS 11.72 4.30 10.42 9.44 14.94 10.76 26.60 -12.76%
  YoY % 172.56% -58.73% 10.38% -36.81% 38.85% -59.55% -
  Horiz. % 44.06% 16.17% 39.17% 35.49% 56.17% 40.45% 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 3.9500 3.9400 3.8800 3.8600 3.7500 3.4900 3.3100 2.99%
  YoY % 0.25% 1.55% 0.52% 2.93% 7.45% 5.44% -
  Horiz. % 119.34% 119.03% 117.22% 116.62% 113.29% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 158.88 176.24 213.88 202.90 211.25 183.92 204.20 -4.09%
  YoY % -9.85% -17.60% 5.41% -3.95% 14.86% -9.93% -
  Horiz. % 77.81% 86.31% 104.74% 99.36% 103.45% 90.07% 100.00%
EPS 11.72 4.30 10.42 9.44 14.94 10.76 26.60 -12.76%
  YoY % 172.56% -58.73% 10.38% -36.81% 38.85% -59.55% -
  Horiz. % 44.06% 16.17% 39.17% 35.49% 56.17% 40.45% 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 3.9500 3.9400 3.8800 3.8600 3.7500 3.4900 3.3100 2.99%
  YoY % 0.25% 1.55% 0.52% 2.93% 7.45% 5.44% -
  Horiz. % 119.34% 119.03% 117.22% 116.62% 113.29% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.6600 2.0000 2.4000 2.6700 2.7500 2.8400 2.4000 -
P/RPS 1.04 1.13 1.12 1.32 1.30 1.54 1.18 -2.08%
  YoY % -7.96% 0.89% -15.15% 1.54% -15.58% 30.51% -
  Horiz. % 88.14% 95.76% 94.92% 111.86% 110.17% 130.51% 100.00%
P/EPS 14.17 46.45 23.05 28.26 18.40 26.41 9.03 7.79%
  YoY % -69.49% 101.52% -18.44% 53.59% -30.33% 192.47% -
  Horiz. % 156.92% 514.40% 255.26% 312.96% 203.77% 292.47% 100.00%
EY 7.06 2.15 4.34 3.54 5.43 3.79 11.08 -7.23%
  YoY % 228.37% -50.46% 22.60% -34.81% 43.27% -65.79% -
  Horiz. % 63.72% 19.40% 39.17% 31.95% 49.01% 34.21% 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 0.42 0.51 0.62 0.69 0.73 0.81 0.73 -8.79%
  YoY % -17.65% -17.74% -10.14% -5.48% -9.88% 10.96% -
  Horiz. % 57.53% 69.86% 84.93% 94.52% 100.00% 110.96% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 27/05/19 28/05/18 22/05/17 23/05/16 18/05/15 26/05/14 -
Price 1.7000 2.1000 2.4000 2.7900 2.6400 2.5300 2.4700 -
P/RPS 1.07 1.19 1.12 1.38 1.25 1.38 1.21 -2.03%
  YoY % -10.08% 6.25% -18.84% 10.40% -9.42% 14.05% -
  Horiz. % 88.43% 98.35% 92.56% 114.05% 103.31% 114.05% 100.00%
P/EPS 14.51 48.77 23.05 29.53 17.67 23.53 9.29 7.71%
  YoY % -70.25% 111.58% -21.94% 67.12% -24.90% 153.28% -
  Horiz. % 156.19% 524.97% 248.12% 317.87% 190.20% 253.28% 100.00%
EY 6.89 2.05 4.34 3.39 5.66 4.25 10.77 -7.17%
  YoY % 236.10% -52.76% 28.02% -40.11% 33.18% -60.54% -
  Horiz. % 63.97% 19.03% 40.30% 31.48% 52.55% 39.46% 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 0.43 0.53 0.62 0.72 0.70 0.72 0.75 -8.85%
  YoY % -18.87% -14.52% -13.89% 2.86% -2.78% -4.00% -
  Horiz. % 57.33% 70.67% 82.67% 96.00% 93.33% 96.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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