Highlights

[UMS] YoY TTM Result on 2018-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -0.12%    YoY -     -14.11%
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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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