[UMS] YoY Cumulative Quarter Result on 30-Jun-2020 [#3]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- -50.92%
YoY- -26.92%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 54,010 54,788 49,505 41,914 51,547 65,966 63,504 -2.66%
PBT 4,621 4,666 5,899 1,390 2,869 6,446 6,092 -4.49%
Tax -1,217 -1,029 -1,761 -207 -1,255 -2,062 -1,755 -5.91%
NP 3,404 3,637 4,138 1,183 1,614 4,384 4,337 -3.95%
-
NP to SH 3,383 3,600 4,109 1,170 1,601 4,351 4,288 -3.87%
-
Tax Rate 26.34% 22.05% 29.85% 14.89% 43.74% 31.99% 28.81% -
Total Cost 50,606 51,151 45,367 40,731 49,933 61,582 59,167 -2.57%
-
Net Worth 167,235 165,608 164,387 158,691 160,318 159,504 158,691 0.87%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 3,255 24 - - - - - -
Div Payout % 96.22% 0.68% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 167,235 165,608 164,387 158,691 160,318 159,504 158,691 0.87%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.30% 6.64% 8.36% 2.82% 3.13% 6.65% 6.83% -
ROE 2.02% 2.17% 2.50% 0.74% 1.00% 2.73% 2.70% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 132.74 134.65 121.66 103.01 126.68 162.12 156.07 -2.66%
EPS 8.31 8.85 10.10 2.88 3.93 10.69 10.54 -3.88%
DPS 8.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.07 4.04 3.90 3.94 3.92 3.90 0.87%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 132.74 134.65 121.66 103.01 126.68 162.12 156.07 -2.66%
EPS 8.31 8.85 10.10 2.88 3.93 10.69 10.54 -3.88%
DPS 8.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.07 4.04 3.90 3.94 3.92 3.90 0.87%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.80 1.99 2.02 1.70 2.00 2.35 2.60 -
P/RPS 1.36 1.48 1.66 1.65 1.58 1.45 1.67 -3.36%
P/EPS 21.65 22.49 20.00 59.12 50.83 21.98 24.67 -2.15%
EY 4.62 4.45 5.00 1.69 1.97 4.55 4.05 2.21%
DY 4.44 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.50 0.44 0.51 0.60 0.67 -6.76%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 30/08/22 06/09/21 24/08/20 26/08/19 27/08/18 28/08/17 -
Price 1.90 1.81 2.72 1.76 2.06 2.30 2.70 -
P/RPS 1.43 1.34 2.24 1.71 1.63 1.42 1.73 -3.12%
P/EPS 22.85 20.46 26.94 61.21 52.36 21.51 25.62 -1.88%
EY 4.38 4.89 3.71 1.63 1.91 4.65 3.90 1.95%
DY 4.21 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.67 0.45 0.52 0.59 0.69 -6.53%

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