[UMS] YoY Quarter Result on 30-Sep-2017 [#4]

Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -44.8%
YoY- -24.64%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 14,874 16,531 20,225 19,111 22,866 18,055 19,851 -4.69%
PBT 560 1,768 1,683 1,661 2,163 2,717 2,496 -22.03%
Tax -360 -18 -259 -335 -422 145 -126 19.10%
NP 200 1,750 1,424 1,326 1,741 2,862 2,370 -33.74%
-
NP to SH 192 1,959 1,401 1,306 1,733 2,850 2,383 -34.25%
-
Tax Rate 64.29% 1.02% 15.39% 20.17% 19.51% -5.34% 5.05% -
Total Cost 14,674 14,781 18,801 17,785 21,125 15,193 17,481 -2.87%
-
Net Worth 159,097 162,353 161,946 159,504 159,097 154,215 139,973 2.15%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 24 40 40 40 40 40 40 -8.15%
Div Payout % 12.72% 2.08% 2.90% 3.12% 2.35% 1.43% 1.71% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 159,097 162,353 161,946 159,504 159,097 154,215 139,973 2.15%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.34% 10.59% 7.04% 6.94% 7.61% 15.85% 11.94% -
ROE 0.12% 1.21% 0.87% 0.82% 1.09% 1.85% 1.70% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 36.55 40.63 49.71 46.97 56.20 44.37 48.79 -4.69%
EPS 0.47 4.34 3.44 3.21 4.26 7.00 5.86 -34.30%
DPS 0.06 0.10 0.10 0.10 0.10 0.10 0.10 -8.15%
NAPS 3.91 3.99 3.98 3.92 3.91 3.79 3.44 2.15%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 36.55 40.63 49.71 46.97 56.20 44.37 48.79 -4.69%
EPS 0.47 4.34 3.44 3.21 4.26 7.00 5.86 -34.30%
DPS 0.06 0.10 0.10 0.10 0.10 0.10 0.10 -8.15%
NAPS 3.91 3.99 3.98 3.92 3.91 3.79 3.44 2.15%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.70 1.99 2.30 2.50 2.87 2.60 3.00 -
P/RPS 4.65 4.90 4.63 5.32 5.11 5.86 6.15 -4.54%
P/EPS 360.28 41.33 66.80 77.89 67.39 37.12 51.23 38.37%
EY 0.28 2.42 1.50 1.28 1.48 2.69 1.95 -27.61%
DY 0.04 0.05 0.04 0.04 0.03 0.04 0.03 4.90%
P/NAPS 0.43 0.50 0.58 0.64 0.73 0.69 0.87 -11.07%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 25/11/19 26/11/18 20/11/17 29/11/16 20/11/15 25/11/14 -
Price 1.78 1.80 2.40 2.60 2.73 2.73 2.90 -
P/RPS 4.87 4.43 4.83 5.54 4.86 6.15 5.94 -3.25%
P/EPS 377.23 37.39 69.70 81.01 64.10 38.98 49.52 40.22%
EY 0.27 2.67 1.43 1.23 1.56 2.57 2.02 -28.47%
DY 0.03 0.06 0.04 0.04 0.04 0.04 0.03 0.00%
P/NAPS 0.46 0.45 0.60 0.66 0.70 0.72 0.84 -9.54%

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