[UMS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -87.29%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 82,615 63,504 41,280 21,391 96,161 73,295 42,979 54.53%
PBT 7,753 6,092 2,868 1,505 11,240 9,077 4,751 38.56%
Tax -2,090 -1,755 -917 -496 -3,331 -2,909 -1,678 15.74%
NP 5,663 4,337 1,951 1,009 7,909 6,168 3,073 50.25%
-
NP to SH 5,594 4,288 1,922 999 7,858 6,126 3,040 50.10%
-
Tax Rate 26.96% 28.81% 31.97% 32.96% 29.64% 32.05% 35.32% -
Total Cost 76,952 59,167 39,329 20,382 88,252 67,127 39,906 54.86%
-
Net Worth 159,504 158,691 157,063 160,318 159,097 155,028 152,587 2.99%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 40 - - - 40 - - -
Div Payout % 0.73% - - - 0.52% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 159,504 158,691 157,063 160,318 159,097 155,028 152,587 2.99%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.85% 6.83% 4.73% 4.72% 8.22% 8.42% 7.15% -
ROE 3.51% 2.70% 1.22% 0.62% 4.94% 3.95% 1.99% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 203.04 156.07 101.45 52.57 236.33 180.13 105.63 54.53%
EPS 13.75 10.54 4.72 2.46 19.31 15.06 7.47 50.13%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 3.92 3.90 3.86 3.94 3.91 3.81 3.75 2.99%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 197.56 151.86 98.71 51.15 229.95 175.27 102.78 54.53%
EPS 13.38 10.25 4.60 2.39 18.79 14.65 7.27 50.12%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 3.8142 3.7948 3.7559 3.8337 3.8045 3.7072 3.6488 2.99%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.50 2.60 2.67 2.49 2.87 2.56 2.75 -
P/RPS 1.23 1.67 2.63 4.74 1.21 1.42 2.60 -39.25%
P/EPS 18.18 24.67 56.53 101.42 14.86 17.00 36.81 -37.49%
EY 5.50 4.05 1.77 0.99 6.73 5.88 2.72 59.83%
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.64 0.67 0.69 0.63 0.73 0.67 0.73 -8.39%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 28/08/17 22/05/17 27/02/17 29/11/16 24/08/16 23/05/16 -
Price 2.60 2.70 2.79 2.83 2.73 2.55 2.64 -
P/RPS 1.28 1.73 2.75 5.38 1.16 1.42 2.50 -35.97%
P/EPS 18.91 25.62 59.07 115.27 14.14 16.94 35.34 -34.06%
EY 5.29 3.90 1.69 0.87 7.07 5.90 2.83 51.68%
DY 0.04 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.66 0.69 0.72 0.72 0.70 0.67 0.70 -3.84%

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