[UMS] YoY Annual (Unaudited) Result on 30-Sep-2019 [#4]

Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Sep-2019 [#4]
Profit Trend
YoY- -47.2%
View:
Show?
Annual (Unaudited) Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 63,857 56,788 68,078 86,191 82,615 96,161 74,961 -2.63%
PBT 5,558 1,950 4,637 8,129 7,753 11,240 18,087 -17.83%
Tax -1,133 -567 -1,273 -2,321 -2,090 -3,331 -2,044 -9.35%
NP 4,425 1,383 3,364 5,808 5,663 7,909 16,043 -19.30%
-
NP to SH 4,403 1,362 3,037 5,752 5,594 7,858 16,000 -19.33%
-
Tax Rate 20.39% 29.08% 27.45% 28.55% 26.96% 29.64% 11.30% -
Total Cost 59,432 55,405 64,714 80,383 76,952 88,252 58,918 0.14%
-
Net Worth 164,794 159,097 162,353 161,946 159,504 159,097 154,215 1.11%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 24 24 40 40 40 40 40 -8.15%
Div Payout % 0.55% 1.79% 1.34% 0.71% 0.73% 0.52% 0.25% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 164,794 159,097 162,353 161,946 159,504 159,097 154,215 1.11%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.93% 2.44% 4.94% 6.74% 6.85% 8.22% 21.40% -
ROE 2.67% 0.86% 1.87% 3.55% 3.51% 4.94% 10.38% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 156.94 139.56 167.31 211.82 203.04 236.33 184.22 -2.63%
EPS 10.82 3.35 8.23 14.14 13.75 19.31 39.32 -19.33%
DPS 0.06 0.06 0.10 0.10 0.10 0.10 0.10 -8.15%
NAPS 4.05 3.91 3.99 3.98 3.92 3.91 3.79 1.11%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 156.94 139.56 167.31 211.82 203.04 236.33 184.22 -2.63%
EPS 10.82 3.35 8.23 14.14 13.75 19.31 39.32 -19.33%
DPS 0.06 0.06 0.10 0.10 0.10 0.10 0.10 -8.15%
NAPS 4.05 3.91 3.99 3.98 3.92 3.91 3.79 1.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.37 1.70 1.99 2.30 2.50 2.87 2.60 -
P/RPS 1.51 1.22 1.19 1.09 1.23 1.21 1.41 1.14%
P/EPS 21.90 50.79 26.66 16.27 18.18 14.86 6.61 22.07%
EY 4.57 1.97 3.75 6.15 5.50 6.73 15.12 -18.06%
DY 0.03 0.04 0.05 0.04 0.04 0.03 0.04 -4.67%
P/NAPS 0.59 0.43 0.50 0.58 0.64 0.73 0.69 -2.57%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 25/11/19 26/11/18 20/11/17 29/11/16 20/11/15 -
Price 2.10 1.78 1.80 2.40 2.60 2.73 2.73 -
P/RPS 1.34 1.28 1.08 1.13 1.28 1.16 1.48 -1.64%
P/EPS 19.41 53.18 24.12 16.98 18.91 14.14 6.94 18.67%
EY 5.15 1.88 4.15 5.89 5.29 7.07 14.40 -15.73%
DY 0.03 0.03 0.06 0.04 0.04 0.04 0.04 -4.67%
P/NAPS 0.52 0.46 0.45 0.60 0.66 0.70 0.72 -5.27%

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