Highlights

[UMS] YoY Quarter Result on 2018-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -23.79%    YoY -     -0.76%
Quarter Report


View:


Show?  YoY % Horiz. %

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 17,903 19,318 19,889 21,332 20,040 21,684 21,295 -2.85%
  YoY % -7.32% -2.87% -6.76% 6.45% -7.58% 1.83% -
  Horiz. % 84.07% 90.72% 93.40% 100.17% 94.11% 101.83% 100.00%
PBT 1,167 1,527 1,363 2,516 2,403 4,524 3,797 -17.84%
  YoY % -23.58% 12.03% -45.83% 4.70% -46.88% 19.15% -
  Horiz. % 30.73% 40.22% 35.90% 66.26% 63.29% 119.15% 100.00%
Tax -507 -591 -421 -747 -628 -1,082 -928 -9.58%
  YoY % 14.21% -40.38% 43.64% -18.95% 41.96% -16.59% -
  Horiz. % 54.63% 63.69% 45.37% 80.50% 67.67% 116.59% 100.00%
NP 660 936 942 1,769 1,775 3,442 2,869 -21.71%
  YoY % -29.49% -0.64% -46.75% -0.34% -48.43% 19.97% -
  Horiz. % 23.00% 32.62% 32.83% 61.66% 61.87% 119.97% 100.00%
NP to SH 652 916 923 1,732 1,765 3,402 2,854 -21.80%
  YoY % -28.82% -0.76% -46.71% -1.87% -48.12% 19.20% -
  Horiz. % 22.85% 32.10% 32.34% 60.69% 61.84% 119.20% 100.00%
Tax Rate 43.44 % 38.70 % 30.89 % 29.69 % 26.13 % 23.92 % 24.44 % 10.06%
  YoY % 12.25% 25.28% 4.04% 13.62% 9.24% -2.13% -
  Horiz. % 177.74% 158.35% 126.39% 121.48% 106.91% 97.87% 100.00%
Total Cost 17,243 18,382 18,947 19,563 18,265 18,242 18,426 -1.10%
  YoY % -6.20% -2.98% -3.15% 7.11% 0.13% -1.00% -
  Horiz. % 93.58% 99.76% 102.83% 106.17% 99.13% 99.00% 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 3.69 % 4.85 % 4.74 % 8.29 % 8.86 % 15.87 % 13.47 % -19.40%
  YoY % -23.92% 2.32% -42.82% -6.43% -44.17% 17.82% -
  Horiz. % 27.39% 36.01% 35.19% 61.54% 65.78% 117.82% 100.00%
ROE 0.41 % 0.58 % 0.59 % 1.14 % 1.24 % 2.53 % 2.19 % -24.36%
  YoY % -29.31% -1.69% -48.25% -8.06% -50.99% 15.53% -
  Horiz. % 18.72% 26.48% 26.94% 52.05% 56.62% 115.53% 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 44.00 47.48 48.88 52.43 49.25 53.29 52.33 -2.85%
  YoY % -7.33% -2.86% -6.77% 6.46% -7.58% 1.83% -
  Horiz. % 84.08% 90.73% 93.41% 100.19% 94.11% 101.83% 100.00%
EPS 1.60 2.25 2.27 4.26 4.34 8.36 7.01 -21.82%
  YoY % -28.89% -0.88% -46.71% -1.84% -48.09% 19.26% -
  Horiz. % 22.82% 32.10% 32.38% 60.77% 61.91% 119.26% 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 44.00 47.48 48.88 52.43 49.25 53.29 52.33 -2.85%
  YoY % -7.33% -2.86% -6.77% 6.46% -7.58% 1.83% -
  Horiz. % 84.08% 90.73% 93.41% 100.19% 94.11% 101.83% 100.00%
EPS 1.60 2.25 2.27 4.26 4.34 8.36 7.01 -21.82%
  YoY % -28.89% -0.88% -46.71% -1.84% -48.09% 19.26% -
  Horiz. % 22.82% 32.10% 32.38% 60.77% 61.91% 119.26% 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 4.55 5.06 5.46 5.25 5.77 4.50 3.82 2.96%
  YoY % -10.08% -7.33% 4.00% -9.01% 28.22% 17.80% -
  Horiz. % 119.11% 132.46% 142.93% 137.43% 151.05% 117.80% 100.00%
P/EPS 124.82 106.61 117.71 64.61 65.47 28.71 28.51 27.89%
  YoY % 17.08% -9.43% 82.19% -1.31% 128.04% 0.70% -
  Horiz. % 437.81% 373.94% 412.87% 226.62% 229.64% 100.70% 100.00%
EY 0.80 0.94 0.85 1.55 1.53 3.48 3.51 -21.83%
  YoY % -14.89% 10.59% -45.16% 1.31% -56.03% -0.85% -
  Horiz. % 22.79% 26.78% 24.22% 44.16% 43.59% 99.15% 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 4.77 5.06 5.71 5.04 5.14 4.63 3.90 3.41%
  YoY % -5.73% -11.38% 13.29% -1.95% 11.02% 18.72% -
  Horiz. % 122.31% 129.74% 146.41% 129.23% 131.79% 118.72% 100.00%
P/EPS 131.06 106.61 123.00 62.02 58.33 29.54 29.08 28.51%
  YoY % 22.93% -13.33% 98.32% 6.33% 97.46% 1.58% -
  Horiz. % 450.69% 366.61% 422.97% 213.27% 200.58% 101.58% 100.00%
EY 0.76 0.94 0.81 1.61 1.71 3.38 3.44 -22.24%
  YoY % -19.15% 16.05% -49.69% -5.85% -49.41% -1.74% -
  Horiz. % 22.09% 27.33% 23.55% 46.80% 49.71% 98.26% 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.
 


 

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