[UMS] YoY Annualized Quarter Result on 30-Jun-2018 [#3]

Stock

[UMS] UMS HOLDINGS BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Jun-2018 [#3]

Profit Trend

QoQ- 36.95%

YoY- 1.47%

Quarter Report

UMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	66,006	55,885	68,729	87,954	84,672	97,726	75,874	-2.29%
YoY %	18.11%	-18.69%	-21.86%	3.88%	-13.36%	28.80%	-	-
Horiz. %	86.99%	73.66%	90.58%	115.92%	111.60%	128.80%	100.00%	-
PBT	7,865	1,853	3,825	8,594	8,122	12,102	20,493	-14.73%
YoY %	324.45%	-51.56%	-55.49%	5.81%	-32.89%	-40.95%	-	-
Horiz. %	38.38%	9.04%	18.66%	41.94%	39.63%	59.05%	100.00%	-
Tax	-2,348	-276	-1,673	-2,749	-2,340	-3,878	-2,918	-3.55%
YoY %	-750.72%	83.50%	39.14%	-17.48%	39.66%	-32.90%	-	-
Horiz. %	80.47%	9.46%	57.33%	94.21%	80.19%	132.90%	100.00%	-
NP	5,517	1,577	2,152	5,845	5,782	8,224	17,574	-17.54%
YoY %	249.84%	-26.72%	-63.18%	1.09%	-29.69%	-53.20%	-	-
Horiz. %	31.39%	8.97%	12.25%	33.26%	32.90%	46.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,478	1,560	2,134	5,801	5,717	8,168	17,533	-17.61%
YoY %	251.15%	-26.90%	-63.21%	1.47%	-30.01%	-53.41%	-	-
Horiz. %	31.24%	8.90%	12.17%	33.09%	32.61%	46.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.85%	14.89%	43.74%	31.99%	28.81%	32.04%	14.24%	-
YoY %	100.47%	-65.96%	36.73%	11.04%	-10.08%	125.00%	-	-
Horiz. %	209.62%	104.56%	307.16%	224.65%	202.32%	225.00%	100.00%	-
Total Cost	60,489	54,308	66,577	82,109	78,889	89,502	58,300	0.61%
YoY %	11.38%	-18.43%	-18.92%	4.08%	-11.86%	53.52%	-	-
Horiz. %	103.75%	93.15%	114.20%	140.84%	135.32%	153.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,387	158,691	160,318	159,504	158,691	155,028	150,146	1.52%
YoY %	3.59%	-1.01%	0.51%	0.51%	2.36%	3.25%	-	-
Horiz. %	109.48%	105.69%	106.77%	106.23%	105.69%	103.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	164,387	158,691	160,318	159,504	158,691	155,028	150,146	1.52%
YoY %	3.59%	-1.01%	0.51%	0.51%	2.36%	3.25%	-	-
Horiz. %	109.48%	105.69%	106.77%	106.23%	105.69%	103.25%	100.00%	-
NOSH	40,690	40,690	40,690	40,690	40,690	40,690	40,690	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	8.36%	2.82%	3.13%	6.65%	6.83%	8.42%	23.16%	-
YoY %	196.45%	-9.90%	-52.93%	-2.64%	-18.88%	-63.64%	-	-
Horiz. %	36.10%	12.18%	13.51%	28.71%	29.49%	36.36%	100.00%	-
ROE	3.33%	0.98%	1.33%	3.64%	3.60%	5.27%	11.68%	-
YoY %	239.80%	-26.32%	-63.46%	1.11%	-31.69%	-54.88%	-	-
Horiz. %	28.51%	8.39%	11.39%	31.16%	30.82%	45.12%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	162.22	137.34	168.91	216.16	208.09	240.17	186.47	-2.29%
YoY %	18.12%	-18.69%	-21.86%	3.88%	-13.36%	28.80%	-	-
Horiz. %	87.00%	73.65%	90.58%	115.92%	111.59%	128.80%	100.00%	-
EPS	13.47	3.84	5.24	14.25	14.05	20.08	43.09	-17.60%
YoY %	250.78%	-26.72%	-63.23%	1.42%	-30.03%	-53.40%	-	-
Horiz. %	31.26%	8.91%	12.16%	33.07%	32.61%	46.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.04	3.90	3.94	3.92	3.90	3.81	3.69	1.52%
YoY %	3.59%	-1.02%	0.51%	0.51%	2.36%	3.25%	-	-
Horiz. %	109.49%	105.69%	106.78%	106.23%	105.69%	103.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 40,690
RPS	162.22	137.34	168.91	216.16	208.09	240.17	186.47	-2.29%
YoY %	18.12%	-18.69%	-21.86%	3.88%	-13.36%	28.80%	-	-
Horiz. %	87.00%	73.65%	90.58%	115.92%	111.59%	128.80%	100.00%	-
EPS	13.47	3.84	5.24	14.25	14.05	20.08	43.09	-17.60%
YoY %	250.78%	-26.72%	-63.23%	1.42%	-30.03%	-53.40%	-	-
Horiz. %	31.26%	8.91%	12.16%	33.07%	32.61%	46.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.04	3.90	3.94	3.92	3.90	3.81	3.69	1.52%
YoY %	3.59%	-1.02%	0.51%	0.51%	2.36%	3.25%	-	-
Horiz. %	109.49%	105.69%	106.78%	106.23%	105.69%	103.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.02	1.70	2.00	2.35	2.60	2.56	2.58	-
P/RPS	1.25	1.24	1.18	1.09	1.25	1.07	1.38	-1.63%
YoY %	0.81%	5.08%	8.26%	-12.80%	16.82%	-22.46%	-	-
Horiz. %	90.58%	89.86%	85.51%	78.99%	90.58%	77.54%	100.00%	-
P/EPS	15.00	44.34	38.12	16.48	18.50	12.75	5.99	16.51%
YoY %	-66.17%	16.32%	131.31%	-10.92%	45.10%	112.85%	-	-
Horiz. %	250.42%	740.23%	636.39%	275.13%	308.85%	212.85%	100.00%	-
EY	6.67	2.26	2.62	6.07	5.40	7.84	16.70	-14.17%
YoY %	195.13%	-13.74%	-56.84%	12.41%	-31.12%	-53.05%	-	-
Horiz. %	39.94%	13.53%	15.69%	36.35%	32.34%	46.95%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.44	0.51	0.60	0.67	0.67	0.70	-5.44%
YoY %	13.64%	-13.73%	-15.00%	-10.45%	0.00%	-4.29%	-	-
Horiz. %	71.43%	62.86%	72.86%	85.71%	95.71%	95.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	06/09/21	24/08/20	26/08/19	27/08/18	28/08/17	24/08/16	24/08/15	-
Price	2.72	1.76	2.06	2.30	2.70	2.55	2.70	-
P/RPS	1.68	1.28	1.22	1.06	1.30	1.06	1.45	2.48%
YoY %	31.25%	4.92%	15.09%	-18.46%	22.64%	-26.90%	-	-
Horiz. %	115.86%	88.28%	84.14%	73.10%	89.66%	73.10%	100.00%	-
P/EPS	20.20	45.91	39.27	16.13	19.22	12.70	6.27	21.50%
YoY %	-56.00%	16.91%	143.46%	-16.08%	51.34%	102.55%	-	-
Horiz. %	322.17%	732.22%	626.32%	257.26%	306.54%	202.55%	100.00%	-
EY	4.95	2.18	2.55	6.20	5.20	7.87	15.96	-17.71%
YoY %	127.06%	-14.51%	-58.87%	19.23%	-33.93%	-50.69%	-	-
Horiz. %	31.02%	13.66%	15.98%	38.85%	32.58%	49.31%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.45	0.52	0.59	0.69	0.67	0.73	-1.41%
YoY %	48.89%	-13.46%	-11.86%	-14.49%	2.99%	-8.22%	-	-
Horiz. %	91.78%	61.64%	71.23%	80.82%	94.52%	91.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos