[UMS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -96.11%
YoY- -81.36%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 68,078 51,547 35,857 17,954 86,191 65,966 43,513 34.73%
PBT 4,637 2,869 1,582 415 8,129 6,446 3,193 28.21%
Tax -1,273 -1,255 -699 -192 -2,321 -2,062 -1,053 13.47%
NP 3,364 1,614 883 223 5,808 4,384 2,140 35.15%
-
NP to SH 3,037 1,601 876 224 5,752 4,351 2,118 27.13%
-
Tax Rate 27.45% 43.74% 44.18% 46.27% 28.55% 31.99% 32.98% -
Total Cost 64,714 49,933 34,974 17,731 80,383 61,582 41,373 34.71%
-
Net Worth 162,353 160,318 160,318 163,573 161,946 159,504 157,877 1.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 40 - - - 40 - - -
Div Payout % 1.34% - - - 0.71% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 162,353 160,318 160,318 163,573 161,946 159,504 157,877 1.87%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.94% 3.13% 2.46% 1.24% 6.74% 6.65% 4.92% -
ROE 1.87% 1.00% 0.55% 0.14% 3.55% 2.73% 1.34% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 167.31 126.68 88.12 44.12 211.82 162.12 106.94 34.73%
EPS 8.23 3.93 2.15 0.55 14.14 10.69 5.21 35.59%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 3.99 3.94 3.94 4.02 3.98 3.92 3.88 1.87%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 167.31 126.68 88.12 44.12 211.82 162.12 106.94 34.73%
EPS 8.23 3.93 2.15 0.55 14.14 10.69 5.21 35.59%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 3.99 3.94 3.94 4.02 3.98 3.92 3.88 1.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.99 2.00 2.00 2.30 2.30 2.35 2.40 -
P/RPS 1.19 1.58 2.27 5.21 1.09 1.45 2.24 -34.38%
P/EPS 26.66 50.83 92.90 417.80 16.27 21.98 46.11 -30.57%
EY 3.75 1.97 1.08 0.24 6.15 4.55 2.17 43.95%
DY 0.05 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.50 0.51 0.51 0.57 0.58 0.60 0.62 -13.34%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 27/08/18 28/05/18 -
Price 1.80 2.06 2.10 2.59 2.40 2.30 2.40 -
P/RPS 1.08 1.63 2.38 5.87 1.13 1.42 2.24 -38.48%
P/EPS 24.12 52.36 97.54 470.48 16.98 21.51 46.11 -35.05%
EY 4.15 1.91 1.03 0.21 5.89 4.65 2.17 54.01%
DY 0.06 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.45 0.52 0.53 0.64 0.60 0.59 0.62 -19.22%

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