Highlights

[UMS] YoY Cumulative Quarter Result on 2016-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     101.51%    YoY -     -53.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 51,547 65,966 63,504 73,295 56,906 63,077 65,850 -4.00%
  YoY % -21.86% 3.88% -13.36% 28.80% -9.78% -4.21% -
  Horiz. % 78.28% 100.18% 96.44% 111.31% 86.42% 95.79% 100.00%
PBT 2,869 6,446 6,092 9,077 15,370 12,403 11,874 -21.07%
  YoY % -55.49% 5.81% -32.89% -40.94% 23.92% 4.46% -
  Horiz. % 24.16% 54.29% 51.31% 76.44% 129.44% 104.46% 100.00%
Tax -1,255 -2,062 -1,755 -2,909 -2,189 -2,828 -3,084 -13.91%
  YoY % 39.14% -17.49% 39.67% -32.89% 22.60% 8.30% -
  Horiz. % 40.69% 66.86% 56.91% 94.33% 70.98% 91.70% 100.00%
NP 1,614 4,384 4,337 6,168 13,181 9,575 8,790 -24.60%
  YoY % -63.18% 1.08% -29.69% -53.21% 37.66% 8.93% -
  Horiz. % 18.36% 49.87% 49.34% 70.17% 149.95% 108.93% 100.00%
NP to SH 1,601 4,351 4,288 6,126 13,150 9,490 8,736 -24.62%
  YoY % -63.20% 1.47% -30.00% -53.41% 38.57% 8.63% -
  Horiz. % 18.33% 49.81% 49.08% 70.12% 150.53% 108.63% 100.00%
Tax Rate 43.74 % 31.99 % 28.81 % 32.05 % 14.24 % 22.80 % 25.97 % 9.07%
  YoY % 36.73% 11.04% -10.11% 125.07% -37.54% -12.21% -
  Horiz. % 168.43% 123.18% 110.94% 123.41% 54.83% 87.79% 100.00%
Total Cost 49,933 61,582 59,167 67,127 43,725 53,502 57,060 -2.20%
  YoY % -18.92% 4.08% -11.86% 53.52% -18.27% -6.24% -
  Horiz. % 87.51% 107.92% 103.69% 117.64% 76.63% 93.76% 100.00%
Net Worth 160,318 159,504 158,691 155,028 150,146 138,752 129,801 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 160,318 159,504 158,691 155,028 150,146 138,752 129,801 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.13 % 6.65 % 6.83 % 8.42 % 23.16 % 15.18 % 13.35 % -21.47%
  YoY % -52.93% -2.64% -18.88% -63.64% 52.57% 13.71% -
  Horiz. % 23.45% 49.81% 51.16% 63.07% 173.48% 113.71% 100.00%
ROE 1.00 % 2.73 % 2.70 % 3.95 % 8.76 % 6.84 % 6.73 % -27.21%
  YoY % -63.37% 1.11% -31.65% -54.91% 28.07% 1.63% -
  Horiz. % 14.86% 40.56% 40.12% 58.69% 130.16% 101.63% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 126.68 162.12 156.07 180.13 139.85 155.02 161.83 -4.00%
  YoY % -21.86% 3.88% -13.36% 28.80% -9.79% -4.21% -
  Horiz. % 78.28% 100.18% 96.44% 111.31% 86.42% 95.79% 100.00%
EPS 3.93 10.69 10.54 15.06 32.32 23.32 21.47 -24.64%
  YoY % -63.24% 1.42% -30.01% -53.40% 38.59% 8.62% -
  Horiz. % 18.30% 49.79% 49.09% 70.14% 150.54% 108.62% 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 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 126.68 162.12 156.07 180.13 139.85 155.02 161.83 -4.00%
  YoY % -21.86% 3.88% -13.36% 28.80% -9.79% -4.21% -
  Horiz. % 78.28% 100.18% 96.44% 111.31% 86.42% 95.79% 100.00%
EPS 3.93 10.69 10.54 15.06 32.32 23.32 21.47 -24.64%
  YoY % -63.24% 1.42% -30.01% -53.40% 38.59% 8.62% -
  Horiz. % 18.30% 49.79% 49.09% 70.14% 150.54% 108.62% 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 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.0000 2.3500 2.6000 2.5600 2.5800 2.5700 2.1700 -
P/RPS 1.58 1.45 1.67 1.42 1.84 1.66 1.34 2.78%
  YoY % 8.97% -13.17% 17.61% -22.83% 10.84% 23.88% -
  Horiz. % 117.91% 108.21% 124.63% 105.97% 137.31% 123.88% 100.00%
P/EPS 50.83 21.98 24.67 17.00 7.98 11.02 10.11 30.87%
  YoY % 131.26% -10.90% 45.12% 113.03% -27.59% 9.00% -
  Horiz. % 502.77% 217.41% 244.02% 168.15% 78.93% 109.00% 100.00%
EY 1.97 4.55 4.05 5.88 12.53 9.07 9.89 -23.57%
  YoY % -56.70% 12.35% -31.12% -53.07% 38.15% -8.29% -
  Horiz. % 19.92% 46.01% 40.95% 59.45% 126.69% 91.71% 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 0.51 0.60 0.67 0.67 0.70 0.75 0.68 -4.68%
  YoY % -15.00% -10.45% 0.00% -4.29% -6.67% 10.29% -
  Horiz. % 75.00% 88.24% 98.53% 98.53% 102.94% 110.29% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 27/08/18 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 -
Price 2.0600 2.3000 2.7000 2.5500 2.7000 3.0000 2.4800 -
P/RPS 1.63 1.42 1.73 1.42 1.93 1.94 1.53 1.06%
  YoY % 14.79% -17.92% 21.83% -26.42% -0.52% 26.80% -
  Horiz. % 106.54% 92.81% 113.07% 92.81% 126.14% 126.80% 100.00%
P/EPS 52.36 21.51 25.62 16.94 8.35 12.86 11.55 28.63%
  YoY % 143.42% -16.04% 51.24% 102.87% -35.07% 11.34% -
  Horiz. % 453.33% 186.23% 221.82% 146.67% 72.29% 111.34% 100.00%
EY 1.91 4.65 3.90 5.90 11.97 7.77 8.66 -22.26%
  YoY % -58.92% 19.23% -33.90% -50.71% 54.05% -10.28% -
  Horiz. % 22.06% 53.70% 45.03% 68.13% 138.22% 89.72% 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 0.52 0.59 0.69 0.67 0.73 0.88 0.78 -6.53%
  YoY % -11.86% -14.49% 2.99% -8.22% -17.05% 12.82% -
  Horiz. % 66.67% 75.64% 88.46% 85.90% 93.59% 112.82% 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
 
 

209  692  606  1007 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 XOX-WC 0.02+0.015 
 QES 0.36-0.02 
 DNEX-WD 0.06+0.015 
 LUSTER 0.195+0.01 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 XOX 0.090.00 
 GLOTEC 0.51+0.06 
 VIZIONE 0.23-0.04 

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