[UMS] YoY Cumulative 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- 4.7%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 20,112 19,269 17,622 18,991 18,620 17,954 24,195 -3.03%
PBT 5,812 1,810 1,735 1,913 1,678 415 1,666 23.14%
Tax -617 -578 -342 -476 -311 -192 -462 4.93%
NP 5,195 1,232 1,393 1,437 1,367 223 1,204 27.57%
-
NP to SH 5,187 1,230 1,387 1,426 1,363 224 1,202 27.58%
-
Tax Rate 10.62% 31.93% 19.71% 24.88% 18.53% 46.27% 27.73% -
Total Cost 14,917 18,037 16,229 17,554 17,253 17,731 22,991 -6.95%
-
Net Worth 173,339 168,049 165,608 164,387 163,573 163,573 161,132 1.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 40 32 - - - - - -
Div Payout % 0.78% 2.65% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 173,339 168,049 165,608 164,387 163,573 163,573 161,132 1.22%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 25.83% 6.39% 7.90% 7.57% 7.34% 1.24% 4.98% -
ROE 2.99% 0.73% 0.84% 0.87% 0.83% 0.14% 0.75% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 49.43 47.36 43.31 46.67 45.76 44.12 59.46 -3.03%
EPS 12.75 3.02 3.41 3.50 3.35 0.55 2.95 27.61%
DPS 0.10 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.13 4.07 4.04 4.02 4.02 3.96 1.22%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 49.43 47.36 43.31 46.67 45.76 44.12 59.46 -3.03%
EPS 12.75 3.02 3.41 3.50 3.35 0.55 2.95 27.61%
DPS 0.10 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.13 4.07 4.04 4.02 4.02 3.96 1.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.05 2.00 2.10 1.80 1.97 2.30 2.73 -
P/RPS 4.15 4.22 4.85 3.86 4.31 5.21 4.59 -1.66%
P/EPS 16.08 66.16 61.61 51.36 58.81 417.80 92.42 -25.27%
EY 6.22 1.51 1.62 1.95 1.70 0.24 1.08 33.86%
DY 0.05 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.52 0.45 0.49 0.57 0.69 -5.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 28/02/22 22/02/21 24/02/20 25/02/19 26/02/18 -
Price 2.18 2.02 2.03 0.00 2.00 2.59 2.53 -
P/RPS 4.41 4.27 4.69 0.00 4.37 5.87 4.25 0.61%
P/EPS 17.10 66.82 59.55 0.00 59.71 470.48 85.65 -23.54%
EY 5.85 1.50 1.68 0.00 1.67 0.21 1.17 30.75%
DY 0.05 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.50 0.00 0.50 0.64 0.64 -3.71%

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