Highlights

[UMS] YoY Cumulative Quarter Result on 2016-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     132.42%    YoY -     38.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 35,857 43,513 41,280 42,979 37,419 41,544 44,257 -3.45%
  YoY % -17.59% 5.41% -3.95% 14.86% -9.93% -6.13% -
  Horiz. % 81.02% 98.32% 93.27% 97.11% 84.55% 93.87% 100.00%
PBT 1,582 3,193 2,868 4,751 3,358 7,351 8,127 -23.86%
  YoY % -50.45% 11.33% -39.63% 41.48% -54.32% -9.55% -
  Horiz. % 19.47% 39.29% 35.29% 58.46% 41.32% 90.45% 100.00%
Tax -699 -1,053 -917 -1,678 -1,151 -1,876 -2,135 -16.97%
  YoY % 33.62% -14.83% 45.35% -45.79% 38.65% 12.13% -
  Horiz. % 32.74% 49.32% 42.95% 78.59% 53.91% 87.87% 100.00%
NP 883 2,140 1,951 3,073 2,207 5,475 5,992 -27.31%
  YoY % -58.74% 9.69% -36.51% 39.24% -59.69% -8.63% -
  Horiz. % 14.74% 35.71% 32.56% 51.29% 36.83% 91.37% 100.00%
NP to SH 876 2,118 1,922 3,040 2,188 5,410 5,964 -27.35%
  YoY % -58.64% 10.20% -36.78% 38.94% -59.56% -9.29% -
  Horiz. % 14.69% 35.51% 32.23% 50.97% 36.69% 90.71% 100.00%
Tax Rate 44.18 % 32.98 % 31.97 % 35.32 % 34.28 % 25.52 % 26.27 % 9.05%
  YoY % 33.96% 3.16% -9.48% 3.03% 34.33% -2.85% -
  Horiz. % 168.18% 125.54% 121.70% 134.45% 130.49% 97.15% 100.00%
Total Cost 34,974 41,373 39,329 39,906 35,212 36,069 38,265 -1.49%
  YoY % -15.47% 5.20% -1.45% 13.33% -2.38% -5.74% -
  Horiz. % 91.40% 108.12% 102.78% 104.29% 92.02% 94.26% 100.00%
Net Worth 160,318 157,877 157,063 152,587 142,008 134,683 130,208 3.53%
  YoY % 1.55% 0.52% 2.93% 7.45% 5.44% 3.44% -
  Horiz. % 123.13% 121.25% 120.62% 117.19% 109.06% 103.44% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 160,318 157,877 157,063 152,587 142,008 134,683 130,208 3.53%
  YoY % 1.55% 0.52% 2.93% 7.45% 5.44% 3.44% -
  Horiz. % 123.13% 121.25% 120.62% 117.19% 109.06% 103.44% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.46 % 4.92 % 4.73 % 7.15 % 5.90 % 13.18 % 13.54 % -24.73%
  YoY % -50.00% 4.02% -33.85% 21.19% -55.24% -2.66% -
  Horiz. % 18.17% 36.34% 34.93% 52.81% 43.57% 97.34% 100.00%
ROE 0.55 % 1.34 % 1.22 % 1.99 % 1.54 % 4.02 % 4.58 % -29.75%
  YoY % -58.96% 9.84% -38.69% 29.22% -61.69% -12.23% -
  Horiz. % 12.01% 29.26% 26.64% 43.45% 33.62% 87.77% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 88.12 106.94 101.45 105.63 91.96 102.10 108.77 -3.45%
  YoY % -17.60% 5.41% -3.96% 14.87% -9.93% -6.13% -
  Horiz. % 81.01% 98.32% 93.27% 97.11% 84.55% 93.87% 100.00%
EPS 2.15 5.21 4.72 7.47 5.38 13.30 14.66 -27.37%
  YoY % -58.73% 10.38% -36.81% 38.85% -59.55% -9.28% -
  Horiz. % 14.67% 35.54% 32.20% 50.95% 36.70% 90.72% 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 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 3.53%
  YoY % 1.55% 0.52% 2.93% 7.45% 5.44% 3.44% -
  Horiz. % 123.13% 121.25% 120.62% 117.19% 109.06% 103.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 88.12 106.94 101.45 105.63 91.96 102.10 108.77 -3.45%
  YoY % -17.60% 5.41% -3.96% 14.87% -9.93% -6.13% -
  Horiz. % 81.01% 98.32% 93.27% 97.11% 84.55% 93.87% 100.00%
EPS 2.15 5.21 4.72 7.47 5.38 13.30 14.66 -27.37%
  YoY % -58.73% 10.38% -36.81% 38.85% -59.55% -9.28% -
  Horiz. % 14.67% 35.54% 32.20% 50.95% 36.70% 90.72% 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 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 3.53%
  YoY % 1.55% 0.52% 2.93% 7.45% 5.44% 3.44% -
  Horiz. % 123.13% 121.25% 120.62% 117.19% 109.06% 103.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.0000 2.4000 2.6700 2.7500 2.8400 2.4000 2.0000 -
P/RPS 2.27 2.24 2.63 2.60 3.09 2.35 1.84 3.56%
  YoY % 1.34% -14.83% 1.15% -15.86% 31.49% 27.72% -
  Horiz. % 123.37% 121.74% 142.93% 141.30% 167.93% 127.72% 100.00%
P/EPS 92.90 46.11 56.53 36.81 52.82 18.05 13.65 37.64%
  YoY % 101.47% -18.43% 53.57% -30.31% 192.63% 32.23% -
  Horiz. % 680.59% 337.80% 414.14% 269.67% 386.96% 132.23% 100.00%
EY 1.08 2.17 1.77 2.72 1.89 5.54 7.33 -27.31%
  YoY % -50.23% 22.60% -34.93% 43.92% -65.88% -24.42% -
  Horiz. % 14.73% 29.60% 24.15% 37.11% 25.78% 75.58% 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 0.62 0.69 0.73 0.81 0.73 0.63 -3.46%
  YoY % -17.74% -10.14% -5.48% -9.88% 10.96% 15.87% -
  Horiz. % 80.95% 98.41% 109.52% 115.87% 128.57% 115.87% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 28/05/18 22/05/17 23/05/16 18/05/15 26/05/14 27/05/13 -
Price 2.1000 2.4000 2.7900 2.6400 2.5300 2.4700 2.0400 -
P/RPS 2.38 2.24 2.75 2.50 2.75 2.42 1.88 4.01%
  YoY % 6.25% -18.55% 10.00% -9.09% 13.64% 28.72% -
  Horiz. % 126.60% 119.15% 146.28% 132.98% 146.28% 128.72% 100.00%
P/EPS 97.54 46.11 59.07 35.34 47.05 18.58 13.92 38.31%
  YoY % 111.54% -21.94% 67.15% -24.89% 153.23% 33.48% -
  Horiz. % 700.72% 331.25% 424.35% 253.88% 338.00% 133.48% 100.00%
EY 1.03 2.17 1.69 2.83 2.13 5.38 7.18 -27.64%
  YoY % -52.53% 28.40% -40.28% 32.86% -60.41% -25.07% -
  Horiz. % 14.35% 30.22% 23.54% 39.42% 29.67% 74.93% 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 0.53 0.62 0.72 0.70 0.72 0.75 0.64 -3.09%
  YoY % -14.52% -13.89% 2.86% -2.78% -4.00% 17.19% -
  Horiz. % 82.81% 96.88% 112.50% 109.38% 112.50% 117.19% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS