Highlights

[UMS] YoY TTM Result on 2017-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     -10.72%    YoY -     -60.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 64,545 78,535 84,848 94,462 80,521 78,803 82,825 -4.07%
  YoY % -17.81% -7.44% -10.18% 17.31% 2.18% -4.86% -
  Horiz. % 77.93% 94.82% 102.44% 114.05% 97.22% 95.14% 100.00%
PBT 6,077 6,518 8,078 9,357 19,480 10,906 14,025 -13.00%
  YoY % -6.77% -19.31% -13.67% -51.97% 78.62% -22.24% -
  Horiz. % 43.33% 46.47% 57.60% 66.72% 138.89% 77.76% 100.00%
Tax -1,208 -1,967 -2,226 -2,570 -2,571 -2,229 -4,149 -18.57%
  YoY % 38.59% 11.64% 13.39% 0.04% -15.34% 46.28% -
  Horiz. % 29.12% 47.41% 53.65% 61.94% 61.97% 53.72% 100.00%
NP 4,869 4,551 5,852 6,787 16,909 8,677 9,876 -11.11%
  YoY % 6.99% -22.23% -13.78% -59.86% 94.87% -12.14% -
  Horiz. % 49.30% 46.08% 59.25% 68.72% 171.21% 87.86% 100.00%
NP to SH 5,068 4,510 5,790 6,741 16,852 8,651 9,780 -10.37%
  YoY % 12.37% -22.11% -14.11% -60.00% 94.80% -11.54% -
  Horiz. % 51.82% 46.11% 59.20% 68.93% 172.31% 88.46% 100.00%
Tax Rate 19.88 % 30.18 % 27.56 % 27.47 % 13.20 % 20.44 % 29.58 % -6.40%
  YoY % -34.13% 9.51% 0.33% 108.11% -35.42% -30.90% -
  Horiz. % 67.21% 102.03% 93.17% 92.87% 44.62% 69.10% 100.00%
Total Cost 59,676 73,984 78,996 87,675 63,612 70,126 72,949 -3.29%
  YoY % -19.34% -6.34% -9.90% 37.83% -9.29% -3.87% -
  Horiz. % 81.81% 101.42% 108.29% 120.19% 87.20% 96.13% 100.00%
Net Worth 160,725 160,318 157,877 157,063 152,587 142,008 134,683 2.99%
  YoY % 0.25% 1.55% 0.52% 2.93% 7.45% 5.44% -
  Horiz. % 119.34% 119.03% 117.22% 116.62% 113.29% 105.44% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 % 0.80 % 0.90 % 0.70 % 0.60 % 0.24 % 0.47 % 0.37 % 13.70%
  YoY % -11.11% 28.57% 16.67% 150.00% -48.94% 27.03% -
  Horiz. % 216.22% 243.24% 189.19% 162.16% 64.86% 127.03% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 160,725 160,318 157,877 157,063 152,587 142,008 134,683 2.99%
  YoY % 0.25% 1.55% 0.52% 2.93% 7.45% 5.44% -
  Horiz. % 119.34% 119.03% 117.22% 116.62% 113.29% 105.44% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.54 % 5.79 % 6.90 % 7.18 % 21.00 % 11.01 % 11.92 % -7.34%
  YoY % 30.22% -16.09% -3.90% -65.81% 90.74% -7.63% -
  Horiz. % 63.26% 48.57% 57.89% 60.23% 176.17% 92.37% 100.00%
ROE 3.15 % 2.81 % 3.67 % 4.29 % 11.04 % 6.09 % 7.26 % -12.98%
  YoY % 12.10% -23.43% -14.45% -61.14% 81.28% -16.12% -
  Horiz. % 43.39% 38.71% 50.55% 59.09% 152.07% 83.88% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 158.63 193.01 208.52 232.15 197.89 193.67 203.55 -4.07%
  YoY % -17.81% -7.44% -10.18% 17.31% 2.18% -4.85% -
  Horiz. % 77.93% 94.82% 102.44% 114.05% 97.22% 95.15% 100.00%
EPS 12.46 11.08 14.23 16.57 41.42 21.26 24.04 -10.37%
  YoY % 12.45% -22.14% -14.12% -60.00% 94.83% -11.56% -
  Horiz. % 51.83% 46.09% 59.19% 68.93% 172.30% 88.44% 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 3.9500 3.9400 3.8800 3.8600 3.7500 3.4900 3.3100 2.99%
  YoY % 0.25% 1.55% 0.52% 2.93% 7.45% 5.44% -
  Horiz. % 119.34% 119.03% 117.22% 116.62% 113.29% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 158.63 193.01 208.52 232.15 197.89 193.67 203.55 -4.07%
  YoY % -17.81% -7.44% -10.18% 17.31% 2.18% -4.85% -
  Horiz. % 77.93% 94.82% 102.44% 114.05% 97.22% 95.15% 100.00%
EPS 12.46 11.08 14.23 16.57 41.42 21.26 24.04 -10.37%
  YoY % 12.45% -22.14% -14.12% -60.00% 94.83% -11.56% -
  Horiz. % 51.83% 46.09% 59.19% 68.93% 172.30% 88.44% 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 3.9500 3.9400 3.8800 3.8600 3.7500 3.4900 3.3100 2.99%
  YoY % 0.25% 1.55% 0.52% 2.93% 7.45% 5.44% -
  Horiz. % 119.34% 119.03% 117.22% 116.62% 113.29% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.6600 2.0000 2.4000 2.6700 2.7500 2.8400 2.4000 -
P/RPS 1.05 1.04 1.15 1.15 1.39 1.47 1.18 -1.92%
  YoY % 0.96% -9.57% 0.00% -17.27% -5.44% 24.58% -
  Horiz. % 88.98% 88.14% 97.46% 97.46% 117.80% 124.58% 100.00%
P/EPS 13.33 18.04 16.87 16.12 6.64 13.36 9.99 4.92%
  YoY % -26.11% 6.94% 4.65% 142.77% -50.30% 33.73% -
  Horiz. % 133.43% 180.58% 168.87% 161.36% 66.47% 133.73% 100.00%
EY 7.50 5.54 5.93 6.20 15.06 7.49 10.01 -4.69%
  YoY % 35.38% -6.58% -4.35% -58.83% 101.07% -25.17% -
  Horiz. % 74.93% 55.34% 59.24% 61.94% 150.45% 74.83% 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 0.42 0.51 0.62 0.69 0.73 0.81 0.73 -8.79%
  YoY % -17.65% -17.74% -10.14% -5.48% -9.88% 10.96% -
  Horiz. % 57.53% 69.86% 84.93% 94.52% 100.00% 110.96% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 27/05/19 28/05/18 22/05/17 23/05/16 18/05/15 26/05/14 -
Price 1.7000 2.1000 2.4000 2.7900 2.6400 2.5300 2.4700 -
P/RPS 1.07 1.09 1.15 1.20 1.33 1.31 1.21 -2.03%
  YoY % -1.83% -5.22% -4.17% -9.77% 1.53% 8.26% -
  Horiz. % 88.43% 90.08% 95.04% 99.17% 109.92% 108.26% 100.00%
P/EPS 13.65 18.95 16.87 16.84 6.37 11.90 10.28 4.83%
  YoY % -27.97% 12.33% 0.18% 164.36% -46.47% 15.76% -
  Horiz. % 132.78% 184.34% 164.11% 163.81% 61.96% 115.76% 100.00%
EY 7.33 5.28 5.93 5.94 15.69 8.40 9.73 -4.61%
  YoY % 38.83% -10.96% -0.17% -62.14% 86.79% -13.67% -
  Horiz. % 75.33% 54.27% 60.95% 61.05% 161.25% 86.33% 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 0.43 0.53 0.62 0.72 0.70 0.72 0.75 -8.85%
  YoY % -18.87% -14.52% -13.89% 2.86% -2.78% -4.00% -
  Horiz. % 57.33% 70.67% 82.67% 96.00% 93.33% 96.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
3. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
4. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
5. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
6. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
7. When will the pandemic end? Out of the box
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS