[UMS] QoQ Annualized Quarter Result on 30-Jun-2021 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
06-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -42.99%
YoY- 251.2%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 69,934 70,488 63,857 66,006 71,136 75,964 56,788 14.90%
PBT 6,130 6,940 5,558 7,865 13,348 7,652 1,950 114.74%
Tax -1,456 -1,368 -1,133 -2,348 -3,700 -1,904 -567 87.62%
NP 4,674 5,572 4,425 5,517 9,648 5,748 1,383 125.37%
-
NP to SH 4,652 5,548 4,403 5,478 9,610 5,704 1,362 126.96%
-
Tax Rate 23.75% 19.71% 20.39% 29.85% 27.72% 24.88% 29.08% -
Total Cost 65,260 64,916 59,432 60,489 61,488 70,216 55,405 11.54%
-
Net Worth 164,387 165,608 164,794 164,387 165,201 164,387 159,097 2.20%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - 24 - - - 24 -
Div Payout % - - 0.55% - - - 1.79% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 164,387 165,608 164,794 164,387 165,201 164,387 159,097 2.20%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.68% 7.90% 6.93% 8.36% 13.56% 7.57% 2.44% -
ROE 2.83% 3.35% 2.67% 3.33% 5.82% 3.47% 0.86% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 171.87 173.23 156.94 162.22 174.82 186.69 139.56 14.90%
EPS 11.44 13.64 10.82 13.47 23.62 14.00 3.35 126.94%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
NAPS 4.04 4.07 4.05 4.04 4.06 4.04 3.91 2.20%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 167.23 168.56 152.70 157.84 170.11 181.65 135.80 14.90%
EPS 11.12 13.27 10.53 13.10 22.98 13.64 3.26 126.76%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
NAPS 3.931 3.9602 3.9407 3.931 3.9505 3.931 3.8045 2.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.96 2.10 2.37 2.02 1.77 1.80 1.70 -
P/RPS 1.14 1.21 1.51 1.25 1.01 0.96 1.22 -4.42%
P/EPS 17.14 15.40 21.90 15.00 7.49 12.84 50.79 -51.56%
EY 5.83 6.49 4.57 6.67 13.34 7.79 1.97 106.26%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.04 -
P/NAPS 0.49 0.52 0.59 0.50 0.44 0.45 0.43 9.10%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 30/11/21 06/09/21 31/05/21 22/02/21 30/11/20 -
Price 2.07 2.03 2.10 2.72 1.90 0.00 1.78 -
P/RPS 1.20 1.17 1.34 1.68 1.09 0.00 1.28 -4.21%
P/EPS 18.11 14.89 19.41 20.20 8.04 0.00 53.18 -51.26%
EY 5.52 6.72 5.15 4.95 12.43 0.00 1.88 105.18%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
P/NAPS 0.51 0.50 0.52 0.67 0.47 0.00 0.46 7.12%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment