Highlights

[UMS] YoY Cumulative Quarter Result on 2016-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     28.27%    YoY -     -50.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 68,078 86,191 82,615 96,161 74,961 82,928 85,538 -3.73%
  YoY % -21.01% 4.33% -14.09% 28.28% -9.61% -3.05% -
  Horiz. % 79.59% 100.76% 96.58% 112.42% 87.63% 96.95% 100.00%
PBT 4,637 8,129 7,753 11,240 18,087 14,899 14,801 -17.58%
  YoY % -42.96% 4.85% -31.02% -37.86% 21.40% 0.66% -
  Horiz. % 31.33% 54.92% 52.38% 75.94% 122.20% 100.66% 100.00%
Tax -1,273 -2,321 -2,090 -3,331 -2,044 -2,954 -4,408 -18.69%
  YoY % 45.15% -11.05% 37.26% -62.96% 30.81% 32.99% -
  Horiz. % 28.88% 52.65% 47.41% 75.57% 46.37% 67.01% 100.00%
NP 3,364 5,808 5,663 7,909 16,043 11,945 10,393 -17.13%
  YoY % -42.08% 2.56% -28.40% -50.70% 34.31% 14.93% -
  Horiz. % 32.37% 55.88% 54.49% 76.10% 154.36% 114.93% 100.00%
NP to SH 3,037 5,752 5,594 7,858 16,000 11,873 10,334 -18.45%
  YoY % -47.20% 2.82% -28.81% -50.89% 34.76% 14.89% -
  Horiz. % 29.39% 55.66% 54.13% 76.04% 154.83% 114.89% 100.00%
Tax Rate 27.45 % 28.55 % 26.96 % 29.64 % 11.30 % 19.83 % 29.78 % -1.35%
  YoY % -3.85% 5.90% -9.04% 162.30% -43.02% -33.41% -
  Horiz. % 92.18% 95.87% 90.53% 99.53% 37.94% 66.59% 100.00%
Total Cost 64,714 80,383 76,952 88,252 58,918 70,983 75,145 -2.46%
  YoY % -19.49% 4.46% -12.80% 49.79% -17.00% -5.54% -
  Horiz. % 86.12% 106.97% 102.40% 117.44% 78.41% 94.46% 100.00%
Net Worth 162,353 161,946 159,504 159,097 154,215 139,973 128,173 4.02%
  YoY % 0.25% 1.53% 0.26% 3.17% 10.17% 9.21% -
  Horiz. % 126.67% 126.35% 124.44% 124.13% 120.32% 109.21% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 40 40 40 40 40 40 36 1.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11.11% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 111.11% 100.00%
Div Payout % 1.34 % 0.71 % 0.73 % 0.52 % 0.25 % 0.34 % 0.35 % 25.06%
  YoY % 88.73% -2.74% 40.38% 108.00% -26.47% -2.86% -
  Horiz. % 382.86% 202.86% 208.57% 148.57% 71.43% 97.14% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 162,353 161,946 159,504 159,097 154,215 139,973 128,173 4.02%
  YoY % 0.25% 1.53% 0.26% 3.17% 10.17% 9.21% -
  Horiz. % 126.67% 126.35% 124.44% 124.13% 120.32% 109.21% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.94 % 6.74 % 6.85 % 8.22 % 21.40 % 14.40 % 12.15 % -13.92%
  YoY % -26.71% -1.61% -16.67% -61.59% 48.61% 18.52% -
  Horiz. % 40.66% 55.47% 56.38% 67.65% 176.13% 118.52% 100.00%
ROE 1.87 % 3.55 % 3.51 % 4.94 % 10.38 % 8.48 % 8.06 % -21.60%
  YoY % -47.32% 1.14% -28.95% -52.41% 22.41% 5.21% -
  Horiz. % 23.20% 44.04% 43.55% 61.29% 128.78% 105.21% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 167.31 211.82 203.04 236.33 184.22 203.80 210.22 -3.73%
  YoY % -21.01% 4.32% -14.09% 28.29% -9.61% -3.05% -
  Horiz. % 79.59% 100.76% 96.58% 112.42% 87.63% 96.95% 100.00%
EPS 8.23 14.14 13.75 19.31 39.32 29.18 25.40 -17.12%
  YoY % -41.80% 2.84% -28.79% -50.89% 34.75% 14.88% -
  Horiz. % 32.40% 55.67% 54.13% 76.02% 154.80% 114.88% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.09 1.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11.11% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 111.11% 100.00%
NAPS 3.9900 3.9800 3.9200 3.9100 3.7900 3.4400 3.1500 4.02%
  YoY % 0.25% 1.53% 0.26% 3.17% 10.17% 9.21% -
  Horiz. % 126.67% 126.35% 124.44% 124.13% 120.32% 109.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 167.31 211.82 203.04 236.33 184.22 203.80 210.22 -3.73%
  YoY % -21.01% 4.32% -14.09% 28.29% -9.61% -3.05% -
  Horiz. % 79.59% 100.76% 96.58% 112.42% 87.63% 96.95% 100.00%
EPS 8.23 14.14 13.75 19.31 39.32 29.18 25.40 -17.12%
  YoY % -41.80% 2.84% -28.79% -50.89% 34.75% 14.88% -
  Horiz. % 32.40% 55.67% 54.13% 76.02% 154.80% 114.88% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.09 1.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11.11% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 111.11% 100.00%
NAPS 3.9900 3.9800 3.9200 3.9100 3.7900 3.4400 3.1500 4.02%
  YoY % 0.25% 1.53% 0.26% 3.17% 10.17% 9.21% -
  Horiz. % 126.67% 126.35% 124.44% 124.13% 120.32% 109.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.9900 2.3000 2.5000 2.8700 2.6000 3.0000 2.5900 -
P/RPS 1.19 1.09 1.23 1.21 1.41 1.47 1.23 -0.55%
  YoY % 9.17% -11.38% 1.65% -14.18% -4.08% 19.51% -
  Horiz. % 96.75% 88.62% 100.00% 98.37% 114.63% 119.51% 100.00%
P/EPS 26.66 16.27 18.18 14.86 6.61 10.28 10.20 17.36%
  YoY % 63.86% -10.51% 22.34% 124.81% -35.70% 0.78% -
  Horiz. % 261.37% 159.51% 178.24% 145.69% 64.80% 100.78% 100.00%
EY 3.75 6.15 5.50 6.73 15.12 9.73 9.81 -14.80%
  YoY % -39.02% 11.82% -18.28% -55.49% 55.40% -0.82% -
  Horiz. % 38.23% 62.69% 56.07% 68.60% 154.13% 99.18% 100.00%
DY 0.05 0.04 0.04 0.03 0.04 0.03 0.03 8.88%
  YoY % 25.00% 0.00% 33.33% -25.00% 33.33% 0.00% -
  Horiz. % 166.67% 133.33% 133.33% 100.00% 133.33% 100.00% 100.00%
P/NAPS 0.50 0.58 0.64 0.73 0.69 0.87 0.82 -7.91%
  YoY % -13.79% -9.38% -12.33% 5.80% -20.69% 6.10% -
  Horiz. % 60.98% 70.73% 78.05% 89.02% 84.15% 106.10% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 26/11/18 20/11/17 29/11/16 20/11/15 25/11/14 27/11/13 -
Price 1.8000 2.4000 2.6000 2.7300 2.7300 2.9000 2.6800 -
P/RPS 1.08 1.13 1.28 1.16 1.48 1.42 1.27 -2.66%
  YoY % -4.42% -11.72% 10.34% -21.62% 4.23% 11.81% -
  Horiz. % 85.04% 88.98% 100.79% 91.34% 116.54% 111.81% 100.00%
P/EPS 24.12 16.98 18.91 14.14 6.94 9.94 10.55 14.77%
  YoY % 42.05% -10.21% 33.73% 103.75% -30.18% -5.78% -
  Horiz. % 228.63% 160.95% 179.24% 134.03% 65.78% 94.22% 100.00%
EY 4.15 5.89 5.29 7.07 14.40 10.06 9.48 -12.86%
  YoY % -29.54% 11.34% -25.18% -50.90% 43.14% 6.12% -
  Horiz. % 43.78% 62.13% 55.80% 74.58% 151.90% 106.12% 100.00%
DY 0.06 0.04 0.04 0.04 0.04 0.03 0.03 12.24%
  YoY % 50.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 200.00% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
P/NAPS 0.45 0.60 0.66 0.70 0.72 0.84 0.85 -10.05%
  YoY % -25.00% -9.09% -5.71% -2.78% -14.29% -1.18% -
  Horiz. % 52.94% 70.59% 77.65% 82.35% 84.71% 98.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers