[UMS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -68.5%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 74,080 54,788 34,967 17,622 63,857 49,505 35,568 63.01%
PBT 5,958 4,666 3,065 1,735 5,558 5,899 6,674 -7.28%
Tax -1,929 -1,029 -728 -342 -1,133 -1,761 -1,850 2.82%
NP 4,029 3,637 2,337 1,393 4,425 4,138 4,824 -11.30%
-
NP to SH 4,001 3,600 2,326 1,387 4,403 4,109 4,805 -11.48%
-
Tax Rate 32.38% 22.05% 23.75% 19.71% 20.39% 29.85% 27.72% -
Total Cost 70,051 51,151 32,630 16,229 59,432 45,367 30,744 73.06%
-
Net Worth 166,015 165,608 164,387 165,608 164,794 164,387 165,201 0.32%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 24 24 - - 24 - - -
Div Payout % 0.61% 0.68% - - 0.55% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 166,015 165,608 164,387 165,608 164,794 164,387 165,201 0.32%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.44% 6.64% 6.68% 7.90% 6.93% 8.36% 13.56% -
ROE 2.41% 2.17% 1.41% 0.84% 2.67% 2.50% 2.91% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 182.06 134.65 85.94 43.31 156.94 121.66 87.41 63.02%
EPS 9.83 8.85 5.72 3.41 10.82 10.10 11.81 -11.50%
DPS 0.06 0.06 0.00 0.00 0.06 0.00 0.00 -
NAPS 4.08 4.07 4.04 4.07 4.05 4.04 4.06 0.32%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 177.15 131.01 83.62 42.14 152.70 118.38 85.05 63.02%
EPS 9.57 8.61 5.56 3.32 10.53 9.83 11.49 -11.46%
DPS 0.06 0.06 0.00 0.00 0.06 0.00 0.00 -
NAPS 3.9699 3.9602 3.931 3.9602 3.9407 3.931 3.9505 0.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.92 1.99 1.96 2.10 2.37 2.02 1.77 -
P/RPS 1.05 1.48 2.28 4.85 1.51 1.66 2.02 -35.32%
P/EPS 19.53 22.49 34.29 61.61 21.90 20.00 14.99 19.26%
EY 5.12 4.45 2.92 1.62 4.57 5.00 6.67 -16.15%
DY 0.03 0.03 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.52 0.59 0.50 0.44 4.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 06/09/21 31/05/21 -
Price 2.00 1.81 2.07 2.03 2.10 2.72 1.90 -
P/RPS 1.10 1.34 2.41 4.69 1.34 2.24 2.17 -36.39%
P/EPS 20.34 20.46 36.21 59.55 19.41 26.94 16.09 16.89%
EY 4.92 4.89 2.76 1.68 5.15 3.71 6.22 -14.45%
DY 0.03 0.03 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.49 0.44 0.51 0.50 0.52 0.67 0.47 2.81%

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