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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 71,772 85,077 86,393 91,350 76,757 82,765 85,799 -2.93%
  YoY % -15.64% -1.52% -5.43% 19.01% -7.26% -3.54% -
  Horiz. % 83.65% 99.16% 100.69% 106.47% 89.46% 96.46% 100.00%
PBT 4,552 8,107 8,699 11,794 17,866 15,330 18,828 -21.06%
  YoY % -43.85% -6.81% -26.24% -33.99% 16.54% -18.58% -
  Horiz. % 24.18% 43.06% 46.20% 62.64% 94.89% 81.42% 100.00%
Tax -1,514 -2,397 -2,222 -2,764 -2,315 -4,152 -4,077 -15.21%
  YoY % 36.84% -7.88% 19.61% -19.40% 44.24% -1.84% -
  Horiz. % 37.14% 58.79% 54.50% 67.79% 56.78% 101.84% 100.00%
NP 3,038 5,710 6,477 9,030 15,551 11,178 14,751 -23.14%
  YoY % -46.80% -11.84% -28.27% -41.93% 39.12% -24.22% -
  Horiz. % 20.60% 38.71% 43.91% 61.22% 105.42% 75.78% 100.00%
NP to SH 3,002 5,657 6,419 8,976 15,533 11,088 14,689 -23.24%
  YoY % -46.93% -11.87% -28.49% -42.21% 40.09% -24.51% -
  Horiz. % 20.44% 38.51% 43.70% 61.11% 105.75% 75.49% 100.00%
Tax Rate 33.26 % 29.57 % 25.54 % 23.44 % 12.96 % 27.08 % 21.65 % 7.41%
  YoY % 12.48% 15.78% 8.96% 80.86% -52.14% 25.08% -
  Horiz. % 153.63% 136.58% 117.97% 108.27% 59.86% 125.08% 100.00%
Total Cost 68,734 79,367 79,916 82,320 61,206 71,587 71,048 -0.55%
  YoY % -13.40% -0.69% -2.92% 34.50% -14.50% 0.76% -
  Horiz. % 96.74% 111.71% 112.48% 115.87% 86.15% 100.76% 100.00%
Net Worth 160,318 159,504 158,691 155,028 150,146 138,752 129,801 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 40 40 40 40 40 36 0 -
  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 % 1.36 % 0.72 % 0.63 % 0.45 % 0.26 % 0.33 % - % -
  YoY % 88.89% 14.29% 40.00% 73.08% -21.21% 0.00% -
  Horiz. % 412.12% 218.18% 190.91% 136.36% 78.79% 100.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 160,318 159,504 158,691 155,028 150,146 138,752 129,801 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.23 % 6.71 % 7.50 % 9.89 % 20.26 % 13.51 % 17.19 % -20.83%
  YoY % -36.96% -10.53% -24.17% -51.18% 49.96% -21.41% -
  Horiz. % 24.61% 39.03% 43.63% 57.53% 117.86% 78.59% 100.00%
ROE 1.87 % 3.55 % 4.04 % 5.79 % 10.35 % 7.99 % 11.32 % -25.92%
  YoY % -47.32% -12.13% -30.22% -44.06% 29.54% -29.42% -
  Horiz. % 16.52% 31.36% 35.69% 51.15% 91.43% 70.58% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 176.39 209.09 212.32 224.50 188.64 203.40 210.86 -2.93%
  YoY % -15.64% -1.52% -5.43% 19.01% -7.26% -3.54% -
  Horiz. % 83.65% 99.16% 100.69% 106.47% 89.46% 96.46% 100.00%
EPS 7.38 13.90 15.78 22.06 38.17 27.25 36.10 -23.24%
  YoY % -46.91% -11.91% -28.47% -42.21% 40.07% -24.52% -
  Horiz. % 20.44% 38.50% 43.71% 61.11% 105.73% 75.48% 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 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 176.39 209.09 212.32 224.50 188.64 203.40 210.86 -2.93%
  YoY % -15.64% -1.52% -5.43% 19.01% -7.26% -3.54% -
  Horiz. % 83.65% 99.16% 100.69% 106.47% 89.46% 96.46% 100.00%
EPS 7.38 13.90 15.78 22.06 38.17 27.25 36.10 -23.24%
  YoY % -46.91% -11.91% -28.47% -42.21% 40.07% -24.52% -
  Horiz. % 20.44% 38.50% 43.71% 61.11% 105.73% 75.48% 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 3.9400 3.9200 3.9000 3.8100 3.6900 3.4100 3.1900 3.58%
  YoY % 0.51% 0.51% 2.36% 3.25% 8.21% 6.90% -
  Horiz. % 123.51% 122.88% 122.26% 119.44% 115.67% 106.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.0000 2.3500 2.6000 2.5600 2.5800 2.5700 2.1700 -
P/RPS 1.13 1.12 1.22 1.14 1.37 1.26 1.03 1.56%
  YoY % 0.89% -8.20% 7.02% -16.79% 8.73% 22.33% -
  Horiz. % 109.71% 108.74% 118.45% 110.68% 133.01% 122.33% 100.00%
P/EPS 27.11 16.90 16.48 11.60 6.76 9.43 6.01 28.53%
  YoY % 60.41% 2.55% 42.07% 71.60% -28.31% 56.91% -
  Horiz. % 451.08% 281.20% 274.21% 193.01% 112.48% 156.91% 100.00%
EY 3.69 5.92 6.07 8.62 14.80 10.60 16.64 -22.19%
  YoY % -37.67% -2.47% -29.58% -41.76% 39.62% -36.30% -
  Horiz. % 22.18% 35.58% 36.48% 51.80% 88.94% 63.70% 100.00%
DY 0.05 0.04 0.04 0.04 0.04 0.04 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
P/NAPS 0.51 0.60 0.67 0.67 0.70 0.75 0.68 -4.68%
  YoY % -15.00% -10.45% 0.00% -4.29% -6.67% 10.29% -
  Horiz. % 75.00% 88.24% 98.53% 98.53% 102.94% 110.29% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 27/08/18 28/08/17 24/08/16 24/08/15 25/08/14 26/08/13 -
Price 2.0600 2.3000 2.7000 2.5500 2.7000 3.0000 2.4800 -
P/RPS 1.17 1.10 1.27 1.14 1.43 1.47 1.18 -0.14%
  YoY % 6.36% -13.39% 11.40% -20.28% -2.72% 24.58% -
  Horiz. % 99.15% 93.22% 107.63% 96.61% 121.19% 124.58% 100.00%
P/EPS 27.92 16.54 17.12 11.56 7.07 11.01 6.87 26.31%
  YoY % 68.80% -3.39% 48.10% 63.51% -35.79% 60.26% -
  Horiz. % 406.40% 240.76% 249.20% 168.27% 102.91% 160.26% 100.00%
EY 3.58 6.04 5.84 8.65 14.14 9.08 14.56 -20.84%
  YoY % -40.73% 3.42% -32.49% -38.83% 55.73% -37.64% -
  Horiz. % 24.59% 41.48% 40.11% 59.41% 97.12% 62.36% 100.00%
DY 0.05 0.04 0.04 0.04 0.04 0.03 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 166.67% 133.33% 133.33% 133.33% 133.33% 100.00% -
P/NAPS 0.52 0.59 0.69 0.67 0.73 0.88 0.78 -6.53%
  YoY % -11.86% -14.49% 2.99% -8.22% -17.05% 12.82% -
  Horiz. % 66.67% 75.64% 88.46% 85.90% 93.59% 112.82% 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.
 


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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers