[UMSNGB] YoY Quarter Result on 30-Jun-2023 [#2]

Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -26.52%
YoY- -75.9%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 17,058 18,833 18,970 10,696 16,690 19,480 16,051 1.01%
PBT 1,380 5,444 3,565 962 1,290 4,286 3,141 -12.80%
Tax -374 -1,268 -975 -246 -267 -1,208 -871 -13.13%
NP 1,006 4,176 2,590 716 1,023 3,078 2,270 -12.67%
-
NP to SH 1,006 4,175 2,586 717 1,021 3,076 2,271 -12.68%
-
Tax Rate 27.10% 23.29% 27.35% 25.57% 20.70% 28.18% 27.73% -
Total Cost 16,052 14,657 16,380 9,980 15,667 16,402 13,781 2.57%
-
Net Worth 121,251 117,315 107,228 98,988 97,459 93,529 90,385 5.01%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 121,251 117,315 107,228 98,988 97,459 93,529 90,385 5.01%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 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 5.90% 22.17% 13.65% 6.69% 6.13% 15.80% 14.14% -
ROE 0.83% 3.56% 2.41% 0.72% 1.05% 3.29% 2.51% -
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 21.67 23.92 24.24 13.61 21.24 24.78 20.42 0.99%
EPS 1.28 5.30 3.30 0.91 1.30 3.91 2.89 -12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.49 1.37 1.26 1.24 1.19 1.15 4.98%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.32 23.54 23.71 13.37 20.86 24.35 20.06 1.02%
EPS 1.26 5.22 3.23 0.90 1.28 3.84 2.84 -12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5156 1.4664 1.3404 1.2374 1.2182 1.1691 1.1298 5.01%
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 0.905 1.00 1.32 0.715 0.945 1.02 1.28 -
P/RPS 4.18 4.18 5.45 5.25 4.45 4.12 6.27 -6.53%
P/EPS 70.83 18.86 39.95 78.34 72.75 26.06 44.30 8.13%
EY 1.41 5.30 2.50 1.28 1.37 3.84 2.26 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.96 0.57 0.76 0.86 1.11 -9.99%
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 25/08/23 22/08/22 26/08/21 24/09/20 28/08/19 21/08/18 24/08/17 -
Price 0.98 0.94 1.29 0.685 0.955 0.995 1.27 -
P/RPS 4.52 3.93 5.32 5.03 4.50 4.01 6.22 -5.17%
P/EPS 76.70 17.73 39.04 75.06 73.52 25.42 43.95 9.72%
EY 1.30 5.64 2.56 1.33 1.36 3.93 2.28 -8.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.94 0.54 0.77 0.84 1.10 -8.62%

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