Highlights

[UMS] YoY Quarter Result on 2017-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Sep-2017  [#4]
Profit Trend QoQ -     -44.80%    YoY -     -24.64%
Quarter Report


View:


Show?  YoY % Horiz. %

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 16,531 20,225 19,111 22,866 18,055 19,851 19,688 -2.87%
  YoY % -18.26% 5.83% -16.42% 26.65% -9.05% 0.83% -
  Horiz. % 83.96% 102.73% 97.07% 116.14% 91.71% 100.83% 100.00%
PBT 1,768 1,683 1,661 2,163 2,717 2,496 2,927 -8.06%
  YoY % 5.05% 1.32% -23.21% -20.39% 8.85% -14.72% -
  Horiz. % 60.40% 57.50% 56.75% 73.90% 92.83% 85.28% 100.00%
Tax -18 -259 -335 -422 145 -126 -1,324 -51.13%
  YoY % 93.05% 22.69% 20.62% -391.03% 215.08% 90.48% -
  Horiz. % 1.36% 19.56% 25.30% 31.87% -10.95% 9.52% 100.00%
NP 1,750 1,424 1,326 1,741 2,862 2,370 1,603 1.47%
  YoY % 22.89% 7.39% -23.84% -39.17% 20.76% 47.85% -
  Horiz. % 109.17% 88.83% 82.72% 108.61% 178.54% 147.85% 100.00%
NP to SH 1,959 1,401 1,306 1,733 2,850 2,383 1,598 3.45%
  YoY % 39.83% 7.27% -24.64% -39.19% 19.60% 49.12% -
  Horiz. % 122.59% 87.67% 81.73% 108.45% 178.35% 149.12% 100.00%
Tax Rate 1.02 % 15.39 % 20.17 % 19.51 % -5.34 % 5.05 % 45.23 % -46.83%
  YoY % -93.37% -23.70% 3.38% 465.36% -205.74% -88.83% -
  Horiz. % 2.26% 34.03% 44.59% 43.14% -11.81% 11.17% 100.00%
Total Cost 14,781 18,801 17,785 21,125 15,193 17,481 18,085 -3.30%
  YoY % -21.38% 5.71% -15.81% 39.04% -13.09% -3.34% -
  Horiz. % 81.73% 103.96% 98.34% 116.81% 84.01% 96.66% 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 % 2.08 % 2.90 % 3.12 % 2.35 % 1.43 % 1.71 % 2.29 % -1.59%
  YoY % -28.28% -7.05% 32.77% 64.34% -16.37% -25.33% -
  Horiz. % 90.83% 126.64% 136.24% 102.62% 62.45% 74.67% 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 10.59 % 7.04 % 6.94 % 7.61 % 15.85 % 11.94 % 8.14 % 4.48%
  YoY % 50.43% 1.44% -8.80% -51.99% 32.75% 46.68% -
  Horiz. % 130.10% 86.49% 85.26% 93.49% 194.72% 146.68% 100.00%
ROE 1.21 % 0.87 % 0.82 % 1.09 % 1.85 % 1.70 % 1.25 % -0.54%
  YoY % 39.08% 6.10% -24.77% -41.08% 8.82% 36.00% -
  Horiz. % 96.80% 69.60% 65.60% 87.20% 148.00% 136.00% 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 40.63 49.71 46.97 56.20 44.37 48.79 48.39 -2.87%
  YoY % -18.27% 5.83% -16.42% 26.66% -9.06% 0.83% -
  Horiz. % 83.96% 102.73% 97.07% 116.14% 91.69% 100.83% 100.00%
EPS 4.34 3.44 3.21 4.26 7.00 5.86 3.93 1.67%
  YoY % 26.16% 7.17% -24.65% -39.14% 19.45% 49.11% -
  Horiz. % 110.43% 87.53% 81.68% 108.40% 178.12% 149.11% 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 40.63 49.71 46.97 56.20 44.37 48.79 48.39 -2.87%
  YoY % -18.27% 5.83% -16.42% 26.66% -9.06% 0.83% -
  Horiz. % 83.96% 102.73% 97.07% 116.14% 91.69% 100.83% 100.00%
EPS 4.34 3.44 3.21 4.26 7.00 5.86 3.93 1.67%
  YoY % 26.16% 7.17% -24.65% -39.14% 19.45% 49.11% -
  Horiz. % 110.43% 87.53% 81.68% 108.40% 178.12% 149.11% 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 4.90 4.63 5.32 5.11 5.86 6.15 5.35 -1.45%
  YoY % 5.83% -12.97% 4.11% -12.80% -4.72% 14.95% -
  Horiz. % 91.59% 86.54% 99.44% 95.51% 109.53% 114.95% 100.00%
P/EPS 41.33 66.80 77.89 67.39 37.12 51.23 65.95 -7.49%
  YoY % -38.13% -14.24% 15.58% 81.55% -27.54% -22.32% -
  Horiz. % 62.67% 101.29% 118.10% 102.18% 56.29% 77.68% 100.00%
EY 2.42 1.50 1.28 1.48 2.69 1.95 1.52 8.06%
  YoY % 61.33% 17.19% -13.51% -44.98% 37.95% 28.29% -
  Horiz. % 159.21% 98.68% 84.21% 97.37% 176.97% 128.29% 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 31/07/19 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 4.43 4.83 5.54 4.86 6.15 5.94 5.54 -3.66%
  YoY % -8.28% -12.82% 13.99% -20.98% 3.54% 7.22% -
  Horiz. % 79.96% 87.18% 100.00% 87.73% 111.01% 107.22% 100.00%
P/EPS 37.39 69.70 81.01 64.10 38.98 49.52 68.24 -9.54%
  YoY % -46.36% -13.96% 26.38% 64.44% -21.28% -27.43% -
  Horiz. % 54.79% 102.14% 118.71% 93.93% 57.12% 72.57% 100.00%
EY 2.67 1.43 1.23 1.56 2.57 2.02 1.47 10.45%
  YoY % 86.71% 16.26% -21.15% -39.30% 27.23% 37.41% -
  Horiz. % 181.63% 97.28% 83.67% 106.12% 174.83% 137.41% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers