Highlights

[UMS] YoY TTM Result on 2015-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     -15.91%    YoY -     -11.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 84,848 94,462 80,521 78,803 82,825 85,522 83,114 0.34%
  YoY % -10.18% 17.31% 2.18% -4.86% -3.15% 2.90% -
  Horiz. % 102.09% 113.65% 96.88% 94.81% 99.65% 102.90% 100.00%
PBT 8,078 9,357 19,480 10,906 14,025 18,415 15,769 -10.54%
  YoY % -13.67% -51.97% 78.62% -22.24% -23.84% 16.78% -
  Horiz. % 51.23% 59.34% 123.53% 69.16% 88.94% 116.78% 100.00%
Tax -2,226 -2,570 -2,571 -2,229 -4,149 -3,916 -3,680 -8.03%
  YoY % 13.39% 0.04% -15.34% 46.28% -5.95% -6.41% -
  Horiz. % 60.49% 69.84% 69.86% 60.57% 112.74% 106.41% 100.00%
NP 5,852 6,787 16,909 8,677 9,876 14,499 12,089 -11.38%
  YoY % -13.78% -59.86% 94.87% -12.14% -31.88% 19.94% -
  Horiz. % 48.41% 56.14% 139.87% 71.78% 81.69% 119.94% 100.00%
NP to SH 5,790 6,741 16,852 8,651 9,780 14,454 12,027 -11.47%
  YoY % -14.11% -60.00% 94.80% -11.54% -32.34% 20.18% -
  Horiz. % 48.14% 56.05% 140.12% 71.93% 81.32% 120.18% 100.00%
Tax Rate 27.56 % 27.47 % 13.20 % 20.44 % 29.58 % 21.27 % 23.34 % 2.81%
  YoY % 0.33% 108.11% -35.42% -30.90% 39.07% -8.87% -
  Horiz. % 118.08% 117.69% 56.56% 87.57% 126.74% 91.13% 100.00%
Total Cost 78,996 87,675 63,612 70,126 72,949 71,023 71,025 1.79%
  YoY % -9.90% 37.83% -9.29% -3.87% 2.71% -0.00% -
  Horiz. % 111.22% 123.44% 89.56% 98.73% 102.71% 100.00% 100.00%
Net Worth 157,877 157,063 152,587 142,008 134,683 130,208 118,814 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 40 40 40 40 36 0 4,108 -53.64%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 0.99% 0.99% 0.99% 0.99% 0.89% 0.00% 100.00%
Div Payout % 0.70 % 0.60 % 0.24 % 0.47 % 0.37 % - % 34.16 % -47.67%
  YoY % 16.67% 150.00% -48.94% 27.03% 0.00% 0.00% -
  Horiz. % 2.05% 1.76% 0.70% 1.38% 1.08% 0.00% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 157,877 157,063 152,587 142,008 134,683 130,208 118,814 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.90 % 7.18 % 21.00 % 11.01 % 11.92 % 16.95 % 14.55 % -11.69%
  YoY % -3.90% -65.81% 90.74% -7.63% -29.68% 16.49% -
  Horiz. % 47.42% 49.35% 144.33% 75.67% 81.92% 116.49% 100.00%
ROE 3.67 % 4.29 % 11.04 % 6.09 % 7.26 % 11.10 % 10.12 % -15.55%
  YoY % -14.45% -61.14% 81.28% -16.12% -34.59% 9.68% -
  Horiz. % 36.26% 42.39% 109.09% 60.18% 71.74% 109.68% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 208.52 232.15 197.89 193.67 203.55 210.18 204.26 0.34%
  YoY % -10.18% 17.31% 2.18% -4.85% -3.15% 2.90% -
  Horiz. % 102.09% 113.65% 96.88% 94.82% 99.65% 102.90% 100.00%
EPS 14.23 16.57 41.42 21.26 24.04 35.52 29.56 -11.47%
  YoY % -14.12% -60.00% 94.83% -11.56% -32.32% 20.16% -
  Horiz. % 48.14% 56.06% 140.12% 71.92% 81.33% 120.16% 100.00%
DPS 0.10 0.10 0.10 0.10 0.09 0.00 10.10 -53.64%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 0.99% 0.99% 0.99% 0.99% 0.89% 0.00% 100.00%
NAPS 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 2.9200 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 208.52 232.15 197.89 193.67 203.55 210.18 204.26 0.34%
  YoY % -10.18% 17.31% 2.18% -4.85% -3.15% 2.90% -
  Horiz. % 102.09% 113.65% 96.88% 94.82% 99.65% 102.90% 100.00%
EPS 14.23 16.57 41.42 21.26 24.04 35.52 29.56 -11.47%
  YoY % -14.12% -60.00% 94.83% -11.56% -32.32% 20.16% -
  Horiz. % 48.14% 56.06% 140.12% 71.92% 81.33% 120.16% 100.00%
DPS 0.10 0.10 0.10 0.10 0.09 0.00 10.10 -53.64%
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 0.99% 0.99% 0.99% 0.99% 0.89% 0.00% 100.00%
NAPS 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 2.9200 4.85%
  YoY % 0.52% 2.93% 7.45% 5.44% 3.44% 9.59% -
  Horiz. % 132.88% 132.19% 128.42% 119.52% 113.36% 109.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.4000 2.6700 2.7500 2.8400 2.4000 2.0000 1.8500 -
P/RPS 1.15 1.15 1.39 1.47 1.18 0.95 0.91 3.98%
  YoY % 0.00% -17.27% -5.44% 24.58% 24.21% 4.40% -
  Horiz. % 126.37% 126.37% 152.75% 161.54% 129.67% 104.40% 100.00%
P/EPS 16.87 16.12 6.64 13.36 9.99 5.63 6.26 17.96%
  YoY % 4.65% 142.77% -50.30% 33.73% 77.44% -10.06% -
  Horiz. % 269.49% 257.51% 106.07% 213.42% 159.58% 89.94% 100.00%
EY 5.93 6.20 15.06 7.49 10.01 17.76 15.98 -15.22%
  YoY % -4.35% -58.83% 101.07% -25.17% -43.64% 11.14% -
  Horiz. % 37.11% 38.80% 94.24% 46.87% 62.64% 111.14% 100.00%
DY 0.04 0.04 0.04 0.04 0.04 0.00 5.46 -55.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.73% 0.73% 0.73% 0.73% 0.73% 0.00% 100.00%
P/NAPS 0.62 0.69 0.73 0.81 0.73 0.63 0.63 -0.27%
  YoY % -10.14% -5.48% -9.88% 10.96% 15.87% 0.00% -
  Horiz. % 98.41% 109.52% 115.87% 128.57% 115.87% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 23/05/16 18/05/15 26/05/14 27/05/13 21/05/12 -
Price 2.4000 2.7900 2.6400 2.5300 2.4700 2.0400 1.6900 -
P/RPS 1.15 1.20 1.33 1.31 1.21 0.97 0.83 5.58%
  YoY % -4.17% -9.77% 1.53% 8.26% 24.74% 16.87% -
  Horiz. % 138.55% 144.58% 160.24% 157.83% 145.78% 116.87% 100.00%
P/EPS 16.87 16.84 6.37 11.90 10.28 5.74 5.72 19.74%
  YoY % 0.18% 164.36% -46.47% 15.76% 79.09% 0.35% -
  Horiz. % 294.93% 294.41% 111.36% 208.04% 179.72% 100.35% 100.00%
EY 5.93 5.94 15.69 8.40 9.73 17.41 17.49 -16.49%
  YoY % -0.17% -62.14% 86.79% -13.67% -44.11% -0.46% -
  Horiz. % 33.91% 33.96% 89.71% 48.03% 55.63% 99.54% 100.00%
DY 0.04 0.04 0.04 0.04 0.04 0.00 5.98 -56.58%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.67% 0.67% 0.67% 0.67% 0.67% 0.00% 100.00%
P/NAPS 0.62 0.72 0.70 0.72 0.75 0.64 0.58 1.12%
  YoY % -13.89% 2.86% -2.78% -4.00% 17.19% 10.34% -
  Horiz. % 106.90% 124.14% 120.69% 124.14% 129.31% 110.34% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers