[UMS] QoQ Annualized Quarter Result on 31-Dec-2022 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- 22.97%
YoY- -11.32%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 70,848 72,013 70,092 77,076 74,080 73,050 69,934 0.86%
PBT 5,422 6,161 4,150 7,240 5,958 6,221 6,130 -7.84%
Tax -1,290 -1,622 -1,524 -2,312 -1,929 -1,372 -1,456 -7.74%
NP 4,132 4,538 2,626 4,928 4,029 4,849 4,674 -7.88%
-
NP to SH 4,124 4,510 2,620 4,920 4,001 4,800 4,652 -7.71%
-
Tax Rate 23.79% 26.33% 36.72% 31.93% 32.38% 22.05% 23.75% -
Total Cost 66,716 67,474 67,466 72,148 70,051 68,201 65,260 1.48%
-
Net Worth 168,049 167,235 163,573 168,049 166,015 165,608 164,387 1.47%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,255 4,340 6,510 130 24 32 - -
Div Payout % 78.93% 96.22% 248.49% 2.65% 0.61% 0.68% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 168,049 167,235 163,573 168,049 166,015 165,608 164,387 1.47%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.83% 6.30% 3.75% 6.39% 5.44% 6.64% 6.68% -
ROE 2.45% 2.70% 1.60% 2.93% 2.41% 2.90% 2.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 174.12 176.98 172.26 189.42 182.06 179.53 171.87 0.87%
EPS 10.14 11.08 6.44 12.08 9.83 11.80 11.44 -7.72%
DPS 8.00 10.67 16.00 0.32 0.06 0.08 0.00 -
NAPS 4.13 4.11 4.02 4.13 4.08 4.07 4.04 1.47%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 169.42 172.21 167.61 184.31 177.15 174.69 167.23 0.87%
EPS 9.86 10.79 6.27 11.77 9.57 11.48 11.12 -7.69%
DPS 7.78 10.38 15.57 0.31 0.06 0.08 0.00 -
NAPS 4.0186 3.9991 3.9115 4.0186 3.9699 3.9602 3.931 1.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.89 1.80 1.82 2.00 1.92 1.99 1.96 -
P/RPS 1.09 1.02 1.06 1.06 1.05 1.11 1.14 -2.94%
P/EPS 18.65 16.24 28.27 16.54 19.53 16.87 17.14 5.78%
EY 5.36 6.16 3.54 6.05 5.12 5.93 5.83 -5.44%
DY 4.23 5.93 8.79 0.16 0.03 0.04 0.00 -
P/NAPS 0.46 0.44 0.45 0.48 0.47 0.49 0.49 -4.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 31/05/23 28/02/23 29/11/22 30/08/22 30/05/22 -
Price 2.02 1.90 1.90 2.02 2.00 1.81 2.07 -
P/RPS 1.16 1.07 1.10 1.07 1.10 1.01 1.20 -2.23%
P/EPS 19.93 17.14 29.51 16.71 20.34 15.34 18.11 6.58%
EY 5.02 5.83 3.39 5.99 4.92 6.52 5.52 -6.12%
DY 3.96 5.61 8.42 0.16 0.03 0.04 0.00 -
P/NAPS 0.49 0.46 0.47 0.49 0.49 0.44 0.51 -2.62%

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