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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 20,225 19,111 22,866 18,055 19,851 19,688 19,949 0.23%
  YoY % 5.83% -16.42% 26.65% -9.05% 0.83% -1.31% -
  Horiz. % 101.38% 95.80% 114.62% 90.51% 99.51% 98.69% 100.00%
PBT 1,683 1,661 2,163 2,717 2,496 2,927 6,954 -21.05%
  YoY % 1.32% -23.21% -20.39% 8.85% -14.72% -57.91% -
  Horiz. % 24.20% 23.89% 31.10% 39.07% 35.89% 42.09% 100.00%
Tax -259 -335 -422 145 -126 -1,324 -993 -20.06%
  YoY % 22.69% 20.62% -391.03% 215.08% 90.48% -33.33% -
  Horiz. % 26.08% 33.74% 42.50% -14.60% 12.69% 133.33% 100.00%
NP 1,424 1,326 1,741 2,862 2,370 1,603 5,961 -21.22%
  YoY % 7.39% -23.84% -39.17% 20.76% 47.85% -73.11% -
  Horiz. % 23.89% 22.24% 29.21% 48.01% 39.76% 26.89% 100.00%
NP to SH 1,401 1,306 1,733 2,850 2,383 1,598 5,953 -21.42%
  YoY % 7.27% -24.64% -39.19% 19.60% 49.12% -73.16% -
  Horiz. % 23.53% 21.94% 29.11% 47.88% 40.03% 26.84% 100.00%
Tax Rate 15.39 % 20.17 % 19.51 % -5.34 % 5.05 % 45.23 % 14.28 % 1.25%
  YoY % -23.70% 3.38% 465.36% -205.74% -88.83% 216.74% -
  Horiz. % 107.77% 141.25% 136.62% -37.39% 35.36% 316.74% 100.00%
Total Cost 18,801 17,785 21,125 15,193 17,481 18,085 13,988 5.05%
  YoY % 5.71% -15.81% 39.04% -13.09% -3.34% 29.29% -
  Horiz. % 134.41% 127.14% 151.02% 108.61% 124.97% 129.29% 100.00%
Net Worth 161,946 159,504 159,097 154,215 139,973 128,173 124,511 4.48%
  YoY % 1.53% 0.26% 3.17% 10.17% 9.21% 2.94% -
  Horiz. % 130.07% 128.10% 127.78% 123.86% 112.42% 102.94% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 40 40 40 40 40 36 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% -
Div Payout % 2.90 % 3.12 % 2.35 % 1.43 % 1.71 % 2.29 % - % -
  YoY % -7.05% 32.77% 64.34% -16.37% -25.33% 0.00% -
  Horiz. % 126.64% 136.24% 102.62% 62.45% 74.67% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 161,946 159,504 159,097 154,215 139,973 128,173 124,511 4.48%
  YoY % 1.53% 0.26% 3.17% 10.17% 9.21% 2.94% -
  Horiz. % 130.07% 128.10% 127.78% 123.86% 112.42% 102.94% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.04 % 6.94 % 7.61 % 15.85 % 11.94 % 8.14 % 29.88 % -21.40%
  YoY % 1.44% -8.80% -51.99% 32.75% 46.68% -72.76% -
  Horiz. % 23.56% 23.23% 25.47% 53.05% 39.96% 27.24% 100.00%
ROE 0.87 % 0.82 % 1.09 % 1.85 % 1.70 % 1.25 % 4.78 % -24.71%
  YoY % 6.10% -24.77% -41.08% 8.82% 36.00% -73.85% -
  Horiz. % 18.20% 17.15% 22.80% 38.70% 35.56% 26.15% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.71 46.97 56.20 44.37 48.79 48.39 49.03 0.23%
  YoY % 5.83% -16.42% 26.66% -9.06% 0.83% -1.31% -
  Horiz. % 101.39% 95.80% 114.62% 90.50% 99.51% 98.69% 100.00%
EPS 3.44 3.21 4.26 7.00 5.86 3.93 14.63 -21.43%
  YoY % 7.17% -24.65% -39.14% 19.45% 49.11% -73.14% -
  Horiz. % 23.51% 21.94% 29.12% 47.85% 40.05% 26.86% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% -
NAPS 3.9800 3.9200 3.9100 3.7900 3.4400 3.1500 3.0600 4.48%
  YoY % 1.53% 0.26% 3.17% 10.17% 9.21% 2.94% -
  Horiz. % 130.07% 128.10% 127.78% 123.86% 112.42% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.71 46.97 56.20 44.37 48.79 48.39 49.03 0.23%
  YoY % 5.83% -16.42% 26.66% -9.06% 0.83% -1.31% -
  Horiz. % 101.39% 95.80% 114.62% 90.50% 99.51% 98.69% 100.00%
EPS 3.44 3.21 4.26 7.00 5.86 3.93 14.63 -21.43%
  YoY % 7.17% -24.65% -39.14% 19.45% 49.11% -73.14% -
  Horiz. % 23.51% 21.94% 29.12% 47.85% 40.05% 26.86% 100.00%
DPS 0.10 0.10 0.10 0.10 0.10 0.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% -
NAPS 3.9800 3.9200 3.9100 3.7900 3.4400 3.1500 3.0600 4.48%
  YoY % 1.53% 0.26% 3.17% 10.17% 9.21% 2.94% -
  Horiz. % 130.07% 128.10% 127.78% 123.86% 112.42% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.3000 2.5000 2.8700 2.6000 3.0000 2.5900 1.8600 -
P/RPS 4.63 5.32 5.11 5.86 6.15 5.35 3.79 3.39%
  YoY % -12.97% 4.11% -12.80% -4.72% 14.95% 41.16% -
  Horiz. % 122.16% 140.37% 134.83% 154.62% 162.27% 141.16% 100.00%
P/EPS 66.80 77.89 67.39 37.12 51.23 65.95 12.71 31.84%
  YoY % -14.24% 15.58% 81.55% -27.54% -22.32% 418.88% -
  Horiz. % 525.57% 612.82% 530.21% 292.05% 403.07% 518.88% 100.00%
EY 1.50 1.28 1.48 2.69 1.95 1.52 7.87 -24.13%
  YoY % 17.19% -13.51% -44.98% 37.95% 28.29% -80.69% -
  Horiz. % 19.06% 16.26% 18.81% 34.18% 24.78% 19.31% 100.00%
DY 0.04 0.04 0.03 0.04 0.03 0.03 0.00 -
  YoY % 0.00% 33.33% -25.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 133.33% 100.00% 100.00% -
P/NAPS 0.58 0.64 0.73 0.69 0.87 0.82 0.61 -0.84%
  YoY % -9.38% -12.33% 5.80% -20.69% 6.10% 34.43% -
  Horiz. % 95.08% 104.92% 119.67% 113.11% 142.62% 134.43% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 20/11/17 29/11/16 20/11/15 25/11/14 27/11/13 26/11/12 -
Price 2.4000 2.6000 2.7300 2.7300 2.9000 2.6800 1.9000 -
P/RPS 4.83 5.54 4.86 6.15 5.94 5.54 3.88 3.72%
  YoY % -12.82% 13.99% -20.98% 3.54% 7.22% 42.78% -
  Horiz. % 124.48% 142.78% 125.26% 158.51% 153.09% 142.78% 100.00%
P/EPS 69.70 81.01 64.10 38.98 49.52 68.24 12.99 32.30%
  YoY % -13.96% 26.38% 64.44% -21.28% -27.43% 425.33% -
  Horiz. % 536.57% 623.63% 493.46% 300.08% 381.22% 525.33% 100.00%
EY 1.43 1.23 1.56 2.57 2.02 1.47 7.70 -24.46%
  YoY % 16.26% -21.15% -39.30% 27.23% 37.41% -80.91% -
  Horiz. % 18.57% 15.97% 20.26% 33.38% 26.23% 19.09% 100.00%
DY 0.04 0.04 0.04 0.04 0.03 0.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% -
P/NAPS 0.60 0.66 0.70 0.72 0.84 0.85 0.62 -0.54%
  YoY % -9.09% -5.71% -2.78% -14.29% -1.18% 37.10% -
  Horiz. % 96.77% 106.45% 112.90% 116.13% 135.48% 137.10% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers