[UMS] QoQ Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 68.48%
YoY- 101.55%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 70,488 63,857 66,006 71,136 75,964 56,788 55,885 16.68%
PBT 6,940 5,558 7,865 13,348 7,652 1,950 1,853 140.59%
Tax -1,368 -1,133 -2,348 -3,700 -1,904 -567 -276 189.85%
NP 5,572 4,425 5,517 9,648 5,748 1,383 1,577 131.44%
-
NP to SH 5,548 4,403 5,478 9,610 5,704 1,362 1,560 132.45%
-
Tax Rate 19.71% 20.39% 29.85% 27.72% 24.88% 29.08% 14.89% -
Total Cost 64,916 59,432 60,489 61,488 70,216 55,405 54,308 12.59%
-
Net Worth 165,608 164,794 164,387 165,201 164,387 159,097 158,691 2.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 24 - - - 24 - -
Div Payout % - 0.55% - - - 1.79% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 165,608 164,794 164,387 165,201 164,387 159,097 158,691 2.87%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.90% 6.93% 8.36% 13.56% 7.57% 2.44% 2.82% -
ROE 3.35% 2.67% 3.33% 5.82% 3.47% 0.86% 0.98% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 173.23 156.94 162.22 174.82 186.69 139.56 137.34 16.69%
EPS 13.64 10.82 13.47 23.62 14.00 3.35 3.84 132.26%
DPS 0.00 0.06 0.00 0.00 0.00 0.06 0.00 -
NAPS 4.07 4.05 4.04 4.06 4.04 3.91 3.90 2.87%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 168.56 152.70 157.84 170.11 181.65 135.80 133.64 16.68%
EPS 13.27 10.53 13.10 22.98 13.64 3.26 3.73 132.50%
DPS 0.00 0.06 0.00 0.00 0.00 0.06 0.00 -
NAPS 3.9602 3.9407 3.931 3.9505 3.931 3.8045 3.7948 2.87%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.10 2.37 2.02 1.77 1.80 1.70 1.70 -
P/RPS 1.21 1.51 1.25 1.01 0.96 1.22 1.24 -1.61%
P/EPS 15.40 21.90 15.00 7.49 12.84 50.79 44.34 -50.49%
EY 6.49 4.57 6.67 13.34 7.79 1.97 2.26 101.64%
DY 0.00 0.03 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.52 0.59 0.50 0.44 0.45 0.43 0.44 11.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 06/09/21 31/05/21 22/02/21 30/11/20 24/08/20 -
Price 2.03 2.10 2.72 1.90 0.00 1.78 1.76 -
P/RPS 1.17 1.34 1.68 1.09 0.00 1.28 1.28 -5.79%
P/EPS 14.89 19.41 20.20 8.04 0.00 53.18 45.91 -52.69%
EY 6.72 5.15 4.95 12.43 0.00 1.88 2.18 111.37%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.50 0.52 0.67 0.47 0.00 0.46 0.45 7.25%

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