[UMS] QoQ Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 318.8%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 63,857 66,006 71,136 75,964 56,788 55,885 64,648 -0.81%
PBT 5,558 7,865 13,348 7,652 1,950 1,853 6,044 -5.43%
Tax -1,133 -2,348 -3,700 -1,904 -567 -276 -1,268 -7.22%
NP 4,425 5,517 9,648 5,748 1,383 1,577 4,776 -4.95%
-
NP to SH 4,403 5,478 9,610 5,704 1,362 1,560 4,768 -5.16%
-
Tax Rate 20.39% 29.85% 27.72% 24.88% 29.08% 14.89% 20.98% -
Total Cost 59,432 60,489 61,488 70,216 55,405 54,308 59,872 -0.49%
-
Net Worth 164,794 164,387 165,201 164,387 159,097 158,691 160,725 1.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 24 - - - 24 - - -
Div Payout % 0.55% - - - 1.79% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 164,794 164,387 165,201 164,387 159,097 158,691 160,725 1.67%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.93% 8.36% 13.56% 7.57% 2.44% 2.82% 7.39% -
ROE 2.67% 3.33% 5.82% 3.47% 0.86% 0.98% 2.97% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 156.94 162.22 174.82 186.69 139.56 137.34 158.88 -0.81%
EPS 10.82 13.47 23.62 14.00 3.35 3.84 11.72 -5.18%
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 4.05 4.04 4.06 4.04 3.91 3.90 3.95 1.67%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 156.94 162.22 174.82 186.69 139.56 137.34 158.88 -0.81%
EPS 10.82 13.47 23.62 14.00 3.35 3.84 11.72 -5.18%
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 4.05 4.04 4.06 4.04 3.91 3.90 3.95 1.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.37 2.02 1.77 1.80 1.70 1.70 1.66 -
P/RPS 1.51 1.25 1.01 0.96 1.22 1.24 1.04 28.19%
P/EPS 21.90 15.00 7.49 12.84 50.79 44.34 14.17 33.63%
EY 4.57 6.67 13.34 7.79 1.97 2.26 7.06 -25.15%
DY 0.03 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.59 0.50 0.44 0.45 0.43 0.44 0.42 25.40%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 06/09/21 31/05/21 22/02/21 30/11/20 24/08/20 29/06/20 -
Price 2.10 2.72 1.90 0.00 1.78 1.76 1.70 -
P/RPS 1.34 1.68 1.09 0.00 1.28 1.28 1.07 16.16%
P/EPS 19.41 20.20 8.04 0.00 53.18 45.91 14.51 21.38%
EY 5.15 4.95 12.43 0.00 1.88 2.18 6.89 -17.62%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.52 0.67 0.47 0.00 0.46 0.45 0.43 13.49%

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