Highlights

[UMS] YoY 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 -     78.18%    YoY -     -71.85%
Quarter Report


View:


Show?  YoY % Horiz. %

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 15,690 22,453 22,224 30,316 19,487 21,533 21,593 -5.18%
  YoY % -30.12% 1.03% -26.69% 55.57% -9.50% -0.28% -
  Horiz. % 72.66% 103.98% 102.92% 140.40% 90.25% 99.72% 100.00%
PBT 1,287 3,253 3,224 4,326 12,012 5,052 3,747 -16.31%
  YoY % -60.44% 0.90% -25.47% -63.99% 137.77% 34.83% -
  Horiz. % 34.35% 86.82% 86.04% 115.45% 320.58% 134.83% 100.00%
Tax -556 -1,009 -838 -1,231 -1,038 -952 -949 -8.52%
  YoY % 44.90% -20.41% 31.93% -18.59% -9.03% -0.32% -
  Horiz. % 58.59% 106.32% 88.30% 129.72% 109.38% 100.32% 100.00%
NP 731 2,244 2,386 3,095 10,974 4,100 2,798 -20.04%
  YoY % -67.42% -5.95% -22.91% -71.80% 167.66% 46.53% -
  Horiz. % 26.13% 80.20% 85.28% 110.61% 392.21% 146.53% 100.00%
NP to SH 725 2,233 2,366 3,086 10,962 4,080 2,772 -20.02%
  YoY % -67.53% -5.62% -23.33% -71.85% 168.68% 47.19% -
  Horiz. % 26.15% 80.56% 85.35% 111.33% 395.45% 147.19% 100.00%
Tax Rate 43.20 % 31.02 % 25.99 % 28.46 % 8.64 % 18.84 % 25.33 % 9.30%
  YoY % 39.26% 19.35% -8.68% 229.40% -54.14% -25.62% -
  Horiz. % 170.55% 122.46% 102.61% 112.36% 34.11% 74.38% 100.00%
Total Cost 14,959 20,209 19,838 27,221 8,513 17,433 18,795 -3.73%
  YoY % -25.98% 1.87% -27.12% 219.76% -51.17% -7.25% -
  Horiz. % 79.59% 107.52% 105.55% 144.83% 45.29% 92.75% 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 4.66 % 9.99 % 10.74 % 10.21 % 56.31 % 19.04 % 12.96 % -15.67%
  YoY % -53.35% -6.98% 5.19% -81.87% 195.75% 46.91% -
  Horiz. % 35.96% 77.08% 82.87% 78.78% 434.49% 146.91% 100.00%
ROE 0.45 % 1.40 % 1.49 % 1.99 % 7.30 % 2.94 % 2.14 % -22.88%
  YoY % -67.86% -6.04% -25.13% -72.74% 148.30% 37.38% -
  Horiz. % 21.03% 65.42% 69.63% 92.99% 341.12% 137.38% 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 38.56 55.18 54.62 74.50 47.89 52.92 53.07 -5.18%
  YoY % -30.12% 1.03% -26.68% 55.56% -9.50% -0.28% -
  Horiz. % 72.66% 103.98% 102.92% 140.38% 90.24% 99.72% 100.00%
EPS 1.78 5.49 5.81 7.58 26.94 10.03 6.81 -20.03%
  YoY % -67.58% -5.51% -23.35% -71.86% 168.59% 47.28% -
  Horiz. % 26.14% 80.62% 85.32% 111.31% 395.59% 147.28% 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 38.56 55.18 54.62 74.50 47.89 52.92 53.07 -5.18%
  YoY % -30.12% 1.03% -26.68% 55.56% -9.50% -0.28% -
  Horiz. % 72.66% 103.98% 102.92% 140.38% 90.24% 99.72% 100.00%
EPS 1.78 5.49 5.81 7.58 26.94 10.03 6.81 -20.03%
  YoY % -67.58% -5.51% -23.35% -71.86% 168.59% 47.28% -
  Horiz. % 26.14% 80.62% 85.32% 111.31% 395.59% 147.28% 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 5.19 4.26 4.76 3.44 5.39 4.86 4.09 4.05%
  YoY % 21.83% -10.50% 38.37% -36.18% 10.91% 18.83% -
  Horiz. % 126.89% 104.16% 116.38% 84.11% 131.78% 118.83% 100.00%
P/EPS 112.25 42.82 44.71 33.75 9.58 25.63 31.85 23.35%
  YoY % 162.14% -4.23% 32.47% 252.30% -62.62% -19.53% -
  Horiz. % 352.43% 134.44% 140.38% 105.97% 30.08% 80.47% 100.00%
EY 0.89 2.34 2.24 2.96 10.44 3.90 3.14 -18.94%
  YoY % -61.97% 4.46% -24.32% -71.65% 167.69% 24.20% -
  Horiz. % 28.34% 74.52% 71.34% 94.27% 332.48% 124.20% 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 5.34 4.17 4.94 3.42 5.64 5.67 4.67 2.26%
  YoY % 28.06% -15.59% 44.44% -39.36% -0.53% 21.41% -
  Horiz. % 114.35% 89.29% 105.78% 73.23% 120.77% 121.41% 100.00%
P/EPS 115.62 41.91 46.43 33.62 10.02 29.92 36.40 21.23%
  YoY % 175.88% -9.74% 38.10% 235.53% -66.51% -17.80% -
  Horiz. % 317.64% 115.14% 127.55% 92.36% 27.53% 82.20% 100.00%
EY 0.86 2.39 2.15 2.97 9.98 3.34 2.75 -17.61%
  YoY % -64.02% 11.16% -27.61% -70.24% 198.80% 21.45% -
  Horiz. % 31.27% 86.91% 78.18% 108.00% 362.91% 121.45% 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
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
PARTNERS & BROKERS