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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 78,535 84,848 94,462 80,521 78,803 82,825 85,522 -1.41%
  YoY % -7.44% -10.18% 17.31% 2.18% -4.86% -3.15% -
  Horiz. % 91.83% 99.21% 110.45% 94.15% 92.14% 96.85% 100.00%
PBT 6,518 8,078 9,357 19,480 10,906 14,025 18,415 -15.89%
  YoY % -19.31% -13.67% -51.97% 78.62% -22.24% -23.84% -
  Horiz. % 35.40% 43.87% 50.81% 105.78% 59.22% 76.16% 100.00%
Tax -1,967 -2,226 -2,570 -2,571 -2,229 -4,149 -3,916 -10.84%
  YoY % 11.64% 13.39% 0.04% -15.34% 46.28% -5.95% -
  Horiz. % 50.23% 56.84% 65.63% 65.65% 56.92% 105.95% 100.00%
NP 4,551 5,852 6,787 16,909 8,677 9,876 14,499 -17.55%
  YoY % -22.23% -13.78% -59.86% 94.87% -12.14% -31.88% -
  Horiz. % 31.39% 40.36% 46.81% 116.62% 59.85% 68.12% 100.00%
NP to SH 4,510 5,790 6,741 16,852 8,651 9,780 14,454 -17.64%
  YoY % -22.11% -14.11% -60.00% 94.80% -11.54% -32.34% -
  Horiz. % 31.20% 40.06% 46.64% 116.59% 59.85% 67.66% 100.00%
Tax Rate 30.18 % 27.56 % 27.47 % 13.20 % 20.44 % 29.58 % 21.27 % 6.00%
  YoY % 9.51% 0.33% 108.11% -35.42% -30.90% 39.07% -
  Horiz. % 141.89% 129.57% 129.15% 62.06% 96.10% 139.07% 100.00%
Total Cost 73,984 78,996 87,675 63,612 70,126 72,949 71,023 0.68%
  YoY % -6.34% -9.90% 37.83% -9.29% -3.87% 2.71% -
  Horiz. % 104.17% 111.23% 123.45% 89.57% 98.74% 102.71% 100.00%
Net Worth 160,318 157,877 157,063 152,587 142,008 134,683 130,208 3.53%
  YoY % 1.55% 0.52% 2.93% 7.45% 5.44% 3.44% -
  Horiz. % 123.13% 121.25% 120.62% 117.19% 109.06% 103.44% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % 0.90 % 0.70 % 0.60 % 0.24 % 0.47 % 0.37 % - % -
  YoY % 28.57% 16.67% 150.00% -48.94% 27.03% 0.00% -
  Horiz. % 243.24% 189.19% 162.16% 64.86% 127.03% 100.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 160,318 157,877 157,063 152,587 142,008 134,683 130,208 3.53%
  YoY % 1.55% 0.52% 2.93% 7.45% 5.44% 3.44% -
  Horiz. % 123.13% 121.25% 120.62% 117.19% 109.06% 103.44% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.79 % 6.90 % 7.18 % 21.00 % 11.01 % 11.92 % 16.95 % -16.38%
  YoY % -16.09% -3.90% -65.81% 90.74% -7.63% -29.68% -
  Horiz. % 34.16% 40.71% 42.36% 123.89% 64.96% 70.32% 100.00%
ROE 2.81 % 3.67 % 4.29 % 11.04 % 6.09 % 7.26 % 11.10 % -20.46%
  YoY % -23.43% -14.45% -61.14% 81.28% -16.12% -34.59% -
  Horiz. % 25.32% 33.06% 38.65% 99.46% 54.86% 65.41% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 193.01 208.52 232.15 197.89 193.67 203.55 210.18 -1.41%
  YoY % -7.44% -10.18% 17.31% 2.18% -4.85% -3.15% -
  Horiz. % 91.83% 99.21% 110.45% 94.15% 92.14% 96.85% 100.00%
EPS 11.08 14.23 16.57 41.42 21.26 24.04 35.52 -17.64%
  YoY % -22.14% -14.12% -60.00% 94.83% -11.56% -32.32% -
  Horiz. % 31.19% 40.06% 46.65% 116.61% 59.85% 67.68% 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 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 3.53%
  YoY % 1.55% 0.52% 2.93% 7.45% 5.44% 3.44% -
  Horiz. % 123.13% 121.25% 120.62% 117.19% 109.06% 103.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 193.01 208.52 232.15 197.89 193.67 203.55 210.18 -1.41%
  YoY % -7.44% -10.18% 17.31% 2.18% -4.85% -3.15% -
  Horiz. % 91.83% 99.21% 110.45% 94.15% 92.14% 96.85% 100.00%
EPS 11.08 14.23 16.57 41.42 21.26 24.04 35.52 -17.64%
  YoY % -22.14% -14.12% -60.00% 94.83% -11.56% -32.32% -
  Horiz. % 31.19% 40.06% 46.65% 116.61% 59.85% 67.68% 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 3.8800 3.8600 3.7500 3.4900 3.3100 3.2000 3.53%
  YoY % 1.55% 0.52% 2.93% 7.45% 5.44% 3.44% -
  Horiz. % 123.13% 121.25% 120.62% 117.19% 109.06% 103.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.0000 2.4000 2.6700 2.7500 2.8400 2.4000 2.0000 -
P/RPS 1.04 1.15 1.15 1.39 1.47 1.18 0.95 1.52%
  YoY % -9.57% 0.00% -17.27% -5.44% 24.58% 24.21% -
  Horiz. % 109.47% 121.05% 121.05% 146.32% 154.74% 124.21% 100.00%
P/EPS 18.04 16.87 16.12 6.64 13.36 9.99 5.63 21.41%
  YoY % 6.94% 4.65% 142.77% -50.30% 33.73% 77.44% -
  Horiz. % 320.43% 299.64% 286.32% 117.94% 237.30% 177.44% 100.00%
EY 5.54 5.93 6.20 15.06 7.49 10.01 17.76 -17.64%
  YoY % -6.58% -4.35% -58.83% 101.07% -25.17% -43.64% -
  Horiz. % 31.19% 33.39% 34.91% 84.80% 42.17% 56.36% 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 0.62 0.69 0.73 0.81 0.73 0.63 -3.46%
  YoY % -17.74% -10.14% -5.48% -9.88% 10.96% 15.87% -
  Horiz. % 80.95% 98.41% 109.52% 115.87% 128.57% 115.87% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 28/05/18 22/05/17 23/05/16 18/05/15 26/05/14 27/05/13 -
Price 2.1000 2.4000 2.7900 2.6400 2.5300 2.4700 2.0400 -
P/RPS 1.09 1.15 1.20 1.33 1.31 1.21 0.97 1.96%
  YoY % -5.22% -4.17% -9.77% 1.53% 8.26% 24.74% -
  Horiz. % 112.37% 118.56% 123.71% 137.11% 135.05% 124.74% 100.00%
P/EPS 18.95 16.87 16.84 6.37 11.90 10.28 5.74 22.01%
  YoY % 12.33% 0.18% 164.36% -46.47% 15.76% 79.09% -
  Horiz. % 330.14% 293.90% 293.38% 110.98% 207.32% 179.09% 100.00%
EY 5.28 5.93 5.94 15.69 8.40 9.73 17.41 -18.03%
  YoY % -10.96% -0.17% -62.14% 86.79% -13.67% -44.11% -
  Horiz. % 30.33% 34.06% 34.12% 90.12% 48.25% 55.89% 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 0.53 0.62 0.72 0.70 0.72 0.75 0.64 -3.09%
  YoY % -14.52% -13.89% 2.86% -2.78% -4.00% 17.19% -
  Horiz. % 82.81% 96.88% 112.50% 109.38% 112.50% 117.19% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers