[UMS] YoY Annualized 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- 26.0%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 80,448 77,076 70,488 75,964 74,480 71,816 96,780 -3.03%
PBT 23,248 7,240 6,940 7,652 6,712 1,660 6,664 23.14%
Tax -2,468 -2,312 -1,368 -1,904 -1,244 -768 -1,848 4.93%
NP 20,780 4,928 5,572 5,748 5,468 892 4,816 27.57%
-
NP to SH 20,748 4,920 5,548 5,704 5,452 896 4,808 27.58%
-
Tax Rate 10.62% 31.93% 19.71% 24.88% 18.53% 46.27% 27.73% -
Total Cost 59,668 72,148 64,916 70,216 69,012 70,924 91,964 -6.95%
-
Net Worth 173,339 168,049 165,608 164,387 163,573 163,573 161,132 1.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 162 130 - - - - - -
Div Payout % 0.78% 2.65% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 173,339 168,049 165,608 164,387 163,573 163,573 161,132 1.22%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 25.83% 6.39% 7.90% 7.57% 7.34% 1.24% 4.98% -
ROE 11.97% 2.93% 3.35% 3.47% 3.33% 0.55% 2.98% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 197.71 189.42 173.23 186.69 183.04 176.50 237.85 -3.03%
EPS 51.00 12.08 13.64 14.00 13.40 2.20 11.80 27.61%
DPS 0.40 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.13 4.07 4.04 4.02 4.02 3.96 1.22%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 192.38 184.31 168.56 181.65 178.10 171.73 231.43 -3.03%
EPS 49.61 11.77 13.27 13.64 13.04 2.14 11.50 27.57%
DPS 0.39 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1451 4.0186 3.9602 3.931 3.9115 3.9115 3.8532 1.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.05 2.00 2.10 1.80 1.97 2.30 2.73 -
P/RPS 1.04 1.06 1.21 0.96 1.08 1.30 1.15 -1.66%
P/EPS 4.02 16.54 15.40 12.84 14.70 104.45 23.10 -25.27%
EY 24.87 6.05 6.49 7.79 6.80 0.96 4.33 33.80%
DY 0.20 0.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.52 0.45 0.49 0.57 0.69 -5.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 28/02/22 22/02/21 24/02/20 25/02/19 26/02/18 -
Price 2.18 2.02 2.03 0.00 2.00 2.59 2.53 -
P/RPS 1.10 1.07 1.17 0.00 1.09 1.47 1.06 0.61%
P/EPS 4.28 16.71 14.89 0.00 14.93 117.62 21.41 -23.52%
EY 23.39 5.99 6.72 0.00 6.70 0.85 4.67 30.78%
DY 0.18 0.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.50 0.00 0.50 0.64 0.64 -3.71%

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