Highlights

[UMS] YoY TTM Result on 2019-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 30-Jun-2019  [#3]
Profit Trend QoQ -     -33.44%    YoY -     -46.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 58,445 71,772 85,077 86,393 91,350 76,757 82,765 -5.63%
  YoY % -18.57% -15.64% -1.52% -5.43% 19.01% -7.26% -
  Horiz. % 70.62% 86.72% 102.79% 104.38% 110.37% 92.74% 100.00%
PBT 3,158 4,552 8,107 8,699 11,794 17,866 15,330 -23.13%
  YoY % -30.62% -43.85% -6.81% -26.24% -33.99% 16.54% -
  Horiz. % 20.60% 29.69% 52.88% 56.74% 76.93% 116.54% 100.00%
Tax -225 -1,514 -2,397 -2,222 -2,764 -2,315 -4,152 -38.46%
  YoY % 85.14% 36.84% -7.88% 19.61% -19.40% 44.24% -
  Horiz. % 5.42% 36.46% 57.73% 53.52% 66.57% 55.76% 100.00%
NP 2,933 3,038 5,710 6,477 9,030 15,551 11,178 -19.97%
  YoY % -3.46% -46.80% -11.84% -28.27% -41.93% 39.12% -
  Horiz. % 26.24% 27.18% 51.08% 57.94% 80.78% 139.12% 100.00%
NP to SH 3,129 3,002 5,657 6,419 8,976 15,533 11,088 -19.00%
  YoY % 4.23% -46.93% -11.87% -28.49% -42.21% 40.09% -
  Horiz. % 28.22% 27.07% 51.02% 57.89% 80.95% 140.09% 100.00%
Tax Rate 7.12 % 33.26 % 29.57 % 25.54 % 23.44 % 12.96 % 27.08 % -19.94%
  YoY % -78.59% 12.48% 15.78% 8.96% 80.86% -52.14% -
  Horiz. % 26.29% 122.82% 109.19% 94.31% 86.56% 47.86% 100.00%
Total Cost 55,512 68,734 79,367 79,916 82,320 61,206 71,587 -4.15%
  YoY % -19.24% -13.40% -0.69% -2.92% 34.50% -14.50% -
  Horiz. % 77.54% 96.01% 110.87% 111.63% 114.99% 85.50% 100.00%
Net Worth 158,691 160,318 159,504 158,691 155,028 150,146 138,752 2.26%
  YoY % -1.02% 0.51% 0.51% 2.36% 3.25% 8.21% -
  Horiz. % 114.37% 115.54% 114.96% 114.37% 111.73% 108.21% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 % 1.30 % 1.36 % 0.72 % 0.63 % 0.45 % 0.26 % 0.33 % 25.65%
  YoY % -4.41% 88.89% 14.29% 40.00% 73.08% -21.21% -
  Horiz. % 393.94% 412.12% 218.18% 190.91% 136.36% 78.79% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 158,691 160,318 159,504 158,691 155,028 150,146 138,752 2.26%
  YoY % -1.02% 0.51% 0.51% 2.36% 3.25% 8.21% -
  Horiz. % 114.37% 115.54% 114.96% 114.37% 111.73% 108.21% 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.02 % 4.23 % 6.71 % 7.50 % 9.89 % 20.26 % 13.51 % -15.20%
  YoY % 18.68% -36.96% -10.53% -24.17% -51.18% 49.96% -
  Horiz. % 37.16% 31.31% 49.67% 55.51% 73.21% 149.96% 100.00%
ROE 1.97 % 1.87 % 3.55 % 4.04 % 5.79 % 10.35 % 7.99 % -20.80%
  YoY % 5.35% -47.32% -12.13% -30.22% -44.06% 29.54% -
  Horiz. % 24.66% 23.40% 44.43% 50.56% 72.47% 129.54% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 143.63 176.39 209.09 212.32 224.50 188.64 203.40 -5.63%
  YoY % -18.57% -15.64% -1.52% -5.43% 19.01% -7.26% -
  Horiz. % 70.61% 86.72% 102.80% 104.39% 110.37% 92.74% 100.00%
EPS 7.69 7.38 13.90 15.78 22.06 38.17 27.25 -19.00%
  YoY % 4.20% -46.91% -11.91% -28.47% -42.21% 40.07% -
  Horiz. % 28.22% 27.08% 51.01% 57.91% 80.95% 140.07% 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 3.9000 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 2.26%
  YoY % -1.02% 0.51% 0.51% 2.36% 3.25% 8.21% -
  Horiz. % 114.37% 115.54% 114.96% 114.37% 111.73% 108.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 143.63 176.39 209.09 212.32 224.50 188.64 203.40 -5.63%
  YoY % -18.57% -15.64% -1.52% -5.43% 19.01% -7.26% -
  Horiz. % 70.61% 86.72% 102.80% 104.39% 110.37% 92.74% 100.00%
EPS 7.69 7.38 13.90 15.78 22.06 38.17 27.25 -19.00%
  YoY % 4.20% -46.91% -11.91% -28.47% -42.21% 40.07% -
  Horiz. % 28.22% 27.08% 51.01% 57.91% 80.95% 140.07% 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 3.9000 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 2.26%
  YoY % -1.02% 0.51% 0.51% 2.36% 3.25% 8.21% -
  Horiz. % 114.37% 115.54% 114.96% 114.37% 111.73% 108.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.7000 2.0000 2.3500 2.6000 2.5600 2.5800 2.5700 -
P/RPS 1.18 1.13 1.12 1.22 1.14 1.37 1.26 -1.09%
  YoY % 4.42% 0.89% -8.20% 7.02% -16.79% 8.73% -
  Horiz. % 93.65% 89.68% 88.89% 96.83% 90.48% 108.73% 100.00%
P/EPS 22.11 27.11 16.90 16.48 11.60 6.76 9.43 15.25%
  YoY % -18.44% 60.41% 2.55% 42.07% 71.60% -28.31% -
  Horiz. % 234.46% 287.49% 179.22% 174.76% 123.01% 71.69% 100.00%
EY 4.52 3.69 5.92 6.07 8.62 14.80 10.60 -13.23%
  YoY % 22.49% -37.67% -2.47% -29.58% -41.76% 39.62% -
  Horiz. % 42.64% 34.81% 55.85% 57.26% 81.32% 139.62% 100.00%
DY 0.06 0.05 0.04 0.04 0.04 0.04 0.04 6.98%
  YoY % 20.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 125.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.44 0.51 0.60 0.67 0.67 0.70 0.75 -8.50%
  YoY % -13.73% -15.00% -10.45% 0.00% -4.29% -6.67% -
  Horiz. % 58.67% 68.00% 80.00% 89.33% 89.33% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 26/08/19 27/08/18 28/08/17 24/08/16 24/08/15 25/08/14 -
Price 1.7600 2.0600 2.3000 2.7000 2.5500 2.7000 3.0000 -
P/RPS 1.23 1.17 1.10 1.27 1.14 1.43 1.47 -2.92%
  YoY % 5.13% 6.36% -13.39% 11.40% -20.28% -2.72% -
  Horiz. % 83.67% 79.59% 74.83% 86.39% 77.55% 97.28% 100.00%
P/EPS 22.89 27.92 16.54 17.12 11.56 7.07 11.01 12.96%
  YoY % -18.02% 68.80% -3.39% 48.10% 63.51% -35.79% -
  Horiz. % 207.90% 253.59% 150.23% 155.50% 105.00% 64.21% 100.00%
EY 4.37 3.58 6.04 5.84 8.65 14.14 9.08 -11.47%
  YoY % 22.07% -40.73% 3.42% -32.49% -38.83% 55.73% -
  Horiz. % 48.13% 39.43% 66.52% 64.32% 95.26% 155.73% 100.00%
DY 0.06 0.05 0.04 0.04 0.04 0.04 0.03 12.23%
  YoY % 20.00% 25.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 200.00% 166.67% 133.33% 133.33% 133.33% 133.33% 100.00%
P/NAPS 0.45 0.52 0.59 0.69 0.67 0.73 0.88 -10.57%
  YoY % -13.46% -11.86% -14.49% 2.99% -8.22% -17.05% -
  Horiz. % 51.14% 59.09% 67.05% 78.41% 76.14% 82.95% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

361  234  628  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KNM 0.21+0.015 
 NETX 0.145+0.005 
 ARMADA 0.285+0.015 
 KGROUP 0.0550.00 
 SAPNRG 0.125+0.01 
 ALAM 0.10+0.01 
 MTOUCHE 0.085+0.015 
 HIBISCS 0.63+0.04 

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