Highlights

[UMS] YoY Quarter Result on 2017-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     156.34%    YoY -     -23.33%
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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers