[UMS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -91.83%
YoY- 209.22%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 96,161 73,295 42,979 21,647 74,961 56,906 37,419 87.29%
PBT 11,240 9,077 4,751 2,235 18,087 15,370 3,358 123.27%
Tax -3,331 -2,909 -1,678 -931 -2,044 -2,189 -1,151 102.68%
NP 7,909 6,168 3,073 1,304 16,043 13,181 2,207 133.63%
-
NP to SH 7,858 6,126 3,040 1,308 16,000 13,150 2,188 133.97%
-
Tax Rate 29.64% 32.05% 35.32% 41.66% 11.30% 14.24% 34.28% -
Total Cost 88,252 67,127 39,906 20,343 58,918 43,725 35,212 84.20%
-
Net Worth 159,097 155,028 152,587 155,028 154,215 150,146 142,008 7.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 40 - - - 40 - - -
Div Payout % 0.52% - - - 0.25% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 159,097 155,028 152,587 155,028 154,215 150,146 142,008 7.84%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.22% 8.42% 7.15% 6.02% 21.40% 23.16% 5.90% -
ROE 4.94% 3.95% 1.99% 0.84% 10.38% 8.76% 1.54% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 236.33 180.13 105.63 53.20 184.22 139.85 91.96 87.29%
EPS 19.31 15.06 7.47 3.21 39.32 32.32 5.38 133.87%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 3.91 3.81 3.75 3.81 3.79 3.69 3.49 7.84%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 236.33 180.13 105.63 53.20 184.22 139.85 91.96 87.29%
EPS 19.31 15.06 7.47 3.21 39.32 32.32 5.38 133.87%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 3.91 3.81 3.75 3.81 3.79 3.69 3.49 7.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.87 2.56 2.75 2.74 2.60 2.58 2.84 -
P/RPS 1.21 1.42 2.60 5.15 1.41 1.84 3.09 -46.38%
P/EPS 14.86 17.00 36.81 85.24 6.61 7.98 52.82 -56.96%
EY 6.73 5.88 2.72 1.17 15.12 12.53 1.89 132.64%
DY 0.03 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.73 0.67 0.73 0.72 0.69 0.70 0.81 -6.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 23/05/16 25/02/16 20/11/15 24/08/15 18/05/15 -
Price 2.73 2.55 2.64 2.80 2.73 2.70 2.53 -
P/RPS 1.16 1.42 2.50 5.26 1.48 1.93 2.75 -43.66%
P/EPS 14.14 16.94 35.34 87.10 6.94 8.35 47.05 -55.03%
EY 7.07 5.90 2.83 1.15 14.40 11.97 2.13 122.02%
DY 0.04 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.70 0.67 0.70 0.73 0.72 0.73 0.72 -1.85%

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