[UMS] YoY Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -14.05%
YoY- 20.32%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 75,964 74,480 71,816 96,780 85,564 86,588 69,516 1.48%
PBT 7,652 6,712 1,660 6,664 6,020 8,940 3,820 12.26%
Tax -1,904 -1,244 -768 -1,848 -1,984 -3,724 -2,092 -1.55%
NP 5,748 5,468 892 4,816 4,036 5,216 1,728 22.15%
-
NP to SH 5,704 5,452 896 4,808 3,996 5,232 1,692 22.42%
-
Tax Rate 24.88% 18.53% 46.27% 27.73% 32.96% 41.66% 54.76% -
Total Cost 70,216 69,012 70,924 91,964 81,528 81,372 67,788 0.58%
-
Net Worth 164,387 163,573 163,573 161,132 160,318 155,028 141,194 2.56%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 164,387 163,573 163,573 161,132 160,318 155,028 141,194 2.56%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.57% 7.34% 1.24% 4.98% 4.72% 6.02% 2.49% -
ROE 3.47% 3.33% 0.55% 2.98% 2.49% 3.37% 1.20% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 186.69 183.04 176.50 237.85 210.28 212.80 170.84 1.48%
EPS 14.00 13.40 2.20 11.80 9.84 12.84 4.16 22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 4.02 4.02 3.96 3.94 3.81 3.47 2.56%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 181.65 178.10 171.73 231.43 204.61 207.06 166.23 1.48%
EPS 13.64 13.04 2.14 11.50 9.56 12.51 4.05 22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.931 3.9115 3.9115 3.8532 3.8337 3.7072 3.3764 2.56%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.80 1.97 2.30 2.73 2.49 2.74 3.00 -
P/RPS 0.96 1.08 1.30 1.15 1.18 1.29 1.76 -9.60%
P/EPS 12.84 14.70 104.45 23.10 25.35 21.31 72.15 -24.98%
EY 7.79 6.80 0.96 4.33 3.94 4.69 1.39 33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.57 0.69 0.63 0.72 0.86 -10.22%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 25/02/16 26/02/15 -
Price 0.00 2.00 2.59 2.53 2.83 2.80 2.89 -
P/RPS 0.00 1.09 1.47 1.06 1.35 1.32 1.69 -
P/EPS 0.00 14.93 117.62 21.41 28.82 21.78 69.50 -
EY 0.00 6.70 0.85 4.67 3.47 4.59 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.64 0.64 0.72 0.73 0.83 -

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