Highlights

[UMS] YoY TTM Result on 2015-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     79.55%    YoY -     40.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 85,077 86,393 91,350 76,757 82,765 85,799 82,196 0.58%
  YoY % -1.52% -5.43% 19.01% -7.26% -3.54% 4.38% -
  Horiz. % 103.51% 105.11% 111.14% 93.38% 100.69% 104.38% 100.00%
PBT 8,107 8,699 11,794 17,866 15,330 18,828 14,881 -9.62%
  YoY % -6.81% -26.24% -33.99% 16.54% -18.58% 26.52% -
  Horiz. % 54.48% 58.46% 79.26% 120.06% 103.02% 126.52% 100.00%
Tax -2,397 -2,222 -2,764 -2,315 -4,152 -4,077 -3,570 -6.42%
  YoY % -7.88% 19.61% -19.40% 44.24% -1.84% -14.20% -
  Horiz. % 67.14% 62.24% 77.42% 64.85% 116.30% 114.20% 100.00%
NP 5,710 6,477 9,030 15,551 11,178 14,751 11,311 -10.76%
  YoY % -11.84% -28.27% -41.93% 39.12% -24.22% 30.41% -
  Horiz. % 50.48% 57.26% 79.83% 137.49% 98.82% 130.41% 100.00%
NP to SH 5,657 6,419 8,976 15,533 11,088 14,689 11,263 -10.84%
  YoY % -11.87% -28.49% -42.21% 40.09% -24.51% 30.42% -
  Horiz. % 50.23% 56.99% 79.69% 137.91% 98.45% 130.42% 100.00%
Tax Rate 29.57 % 25.54 % 23.44 % 12.96 % 27.08 % 21.65 % 23.99 % 3.55%
  YoY % 15.78% 8.96% 80.86% -52.14% 25.08% -9.75% -
  Horiz. % 123.26% 106.46% 97.71% 54.02% 112.88% 90.25% 100.00%
Total Cost 79,367 79,916 82,320 61,206 71,587 71,048 70,885 1.90%
  YoY % -0.69% -2.92% 34.50% -14.50% 0.76% 0.23% -
  Horiz. % 111.97% 112.74% 116.13% 86.35% 100.99% 100.23% 100.00%
Net Worth 159,504 158,691 155,028 150,146 138,752 129,801 118,001 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 40 40 40 40 36 0 4,068 -53.57%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
Div Payout % 0.72 % 0.63 % 0.45 % 0.26 % 0.33 % - % 36.12 % -47.91%
  YoY % 14.29% 40.00% 73.08% -21.21% 0.00% 0.00% -
  Horiz. % 1.99% 1.74% 1.25% 0.72% 0.91% 0.00% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 159,504 158,691 155,028 150,146 138,752 129,801 118,001 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.71 % 7.50 % 9.89 % 20.26 % 13.51 % 17.19 % 13.76 % -11.28%
  YoY % -10.53% -24.17% -51.18% 49.96% -21.41% 24.93% -
  Horiz. % 48.76% 54.51% 71.88% 147.24% 98.18% 124.93% 100.00%
ROE 3.55 % 4.04 % 5.79 % 10.35 % 7.99 % 11.32 % 9.54 % -15.18%
  YoY % -12.13% -30.22% -44.06% 29.54% -29.42% 18.66% -
  Horiz. % 37.21% 42.35% 60.69% 108.49% 83.75% 118.66% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 209.09 212.32 224.50 188.64 203.40 210.86 202.01 0.58%
  YoY % -1.52% -5.43% 19.01% -7.26% -3.54% 4.38% -
  Horiz. % 103.50% 105.10% 111.13% 93.38% 100.69% 104.38% 100.00%
EPS 13.90 15.78 22.06 38.17 27.25 36.10 27.68 -10.84%
  YoY % -11.91% -28.47% -42.21% 40.07% -24.52% 30.42% -
  Horiz. % 50.22% 57.01% 79.70% 137.90% 98.45% 130.42% 100.00%
DPS 0.10 0.10 0.10 0.10 0.09 0.00 10.00 -53.57%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
NAPS 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 209.09 212.32 224.50 188.64 203.40 210.86 202.01 0.58%
  YoY % -1.52% -5.43% 19.01% -7.26% -3.54% 4.38% -
  Horiz. % 103.50% 105.10% 111.13% 93.38% 100.69% 104.38% 100.00%
EPS 13.90 15.78 22.06 38.17 27.25 36.10 27.68 -10.84%
  YoY % -11.91% -28.47% -42.21% 40.07% -24.52% 30.42% -
  Horiz. % 50.22% 57.01% 79.70% 137.90% 98.45% 130.42% 100.00%
DPS 0.10 0.10 0.10 0.10 0.09 0.00 10.00 -53.57%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 1.00% 1.00% 1.00% 1.00% 0.90% 0.00% 100.00%
NAPS 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 2.9000 5.15%
  YoY % 0.51% 2.36% 3.25% 8.21% 6.90% 10.00% -
  Horiz. % 135.17% 134.48% 131.38% 127.24% 117.59% 110.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3500 2.6000 2.5600 2.5800 2.5700 2.1700 1.8800 -
P/RPS 1.12 1.22 1.14 1.37 1.26 1.03 0.93 3.15%
  YoY % -8.20% 7.02% -16.79% 8.73% 22.33% 10.75% -
  Horiz. % 120.43% 131.18% 122.58% 147.31% 135.48% 110.75% 100.00%
P/EPS 16.90 16.48 11.60 6.76 9.43 6.01 6.79 16.41%
  YoY % 2.55% 42.07% 71.60% -28.31% 56.91% -11.49% -
  Horiz. % 248.90% 242.71% 170.84% 99.56% 138.88% 88.51% 100.00%
EY 5.92 6.07 8.62 14.80 10.60 16.64 14.72 -14.08%
  YoY % -2.47% -29.58% -41.76% 39.62% -36.30% 13.04% -
  Horiz. % 40.22% 41.24% 58.56% 100.54% 72.01% 113.04% 100.00%
DY 0.04 0.04 0.04 0.04 0.04 0.00 5.32 -55.72%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.75% 0.75% 0.75% 0.75% 0.75% 0.00% 100.00%
P/NAPS 0.60 0.67 0.67 0.70 0.75 0.68 0.65 -1.32%
  YoY % -10.45% 0.00% -4.29% -6.67% 10.29% 4.62% -
  Horiz. % 92.31% 103.08% 103.08% 107.69% 115.38% 104.62% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 28/08/12 -
Price 2.3000 2.7000 2.5500 2.7000 3.0000 2.4800 2.0300 -
P/RPS 1.10 1.27 1.14 1.43 1.47 1.18 1.00 1.60%
  YoY % -13.39% 11.40% -20.28% -2.72% 24.58% 18.00% -
  Horiz. % 110.00% 127.00% 114.00% 143.00% 147.00% 118.00% 100.00%
P/EPS 16.54 17.12 11.56 7.07 11.01 6.87 7.33 14.52%
  YoY % -3.39% 48.10% 63.51% -35.79% 60.26% -6.28% -
  Horiz. % 225.65% 233.56% 157.71% 96.45% 150.20% 93.72% 100.00%
EY 6.04 5.84 8.65 14.14 9.08 14.56 13.64 -12.69%
  YoY % 3.42% -32.49% -38.83% 55.73% -37.64% 6.74% -
  Horiz. % 44.28% 42.82% 63.42% 103.67% 66.57% 106.74% 100.00%
DY 0.04 0.04 0.04 0.04 0.03 0.00 4.93 -55.16%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 0.81% 0.81% 0.81% 0.81% 0.61% 0.00% 100.00%
P/NAPS 0.59 0.69 0.67 0.73 0.88 0.78 0.70 -2.81%
  YoY % -14.49% 2.99% -8.22% -17.05% 12.82% 11.43% -
  Horiz. % 84.29% 98.57% 95.71% 104.29% 125.71% 111.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

483  255  653  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 NETX 0.15+0.005 
 VIVOCOM 1.07-0.07 
 TNLOGIS 0.94+0.105 

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!
PARTNERS & BROKERS