[UMS] YoY TTM Result on 31-Dec-2017 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 3.63%
YoY- -23.22%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 57,159 68,744 79,950 85,419 95,905 79,229 80,447 -5.53%
PBT 2,185 5,900 6,878 7,914 10,510 19,367 13,027 -25.71%
Tax -732 -1,392 -2,051 -2,056 -2,896 -2,452 -2,683 -19.44%
NP 1,453 4,508 4,827 5,858 7,614 16,915 10,344 -27.87%
-
NP to SH 1,425 4,699 4,774 5,797 7,550 16,885 10,288 -28.04%
-
Tax Rate 33.50% 23.59% 29.82% 25.98% 27.55% 12.66% 20.60% -
Total Cost 55,706 64,236 75,123 79,561 88,291 62,314 70,103 -3.75%
-
Net Worth 164,387 163,573 163,573 161,132 160,318 155,028 141,194 2.56%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 24 40 40 40 40 40 40 -8.15%
Div Payout % 1.71% 0.87% 0.85% 0.70% 0.54% 0.24% 0.40% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 164,387 163,573 163,573 161,132 160,318 155,028 141,194 2.56%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.54% 6.56% 6.04% 6.86% 7.94% 21.35% 12.86% -
ROE 0.87% 2.87% 2.92% 3.60% 4.71% 10.89% 7.29% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 140.47 168.95 196.49 209.93 235.70 194.71 197.71 -5.53%
EPS 3.50 11.55 11.73 14.25 18.55 41.50 25.28 -28.05%
DPS 0.06 0.10 0.10 0.10 0.10 0.10 0.10 -8.15%
NAPS 4.04 4.02 4.02 3.96 3.94 3.81 3.47 2.56%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 140.47 168.95 196.49 209.93 235.70 194.71 197.71 -5.53%
EPS 3.50 11.55 11.73 14.25 18.55 41.50 25.28 -28.05%
DPS 0.06 0.10 0.10 0.10 0.10 0.10 0.10 -8.15%
NAPS 4.04 4.02 4.02 3.96 3.94 3.81 3.47 2.56%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.80 1.97 2.30 2.73 2.49 2.74 3.00 -
P/RPS 1.28 1.17 1.17 1.30 1.06 1.41 1.52 -2.82%
P/EPS 51.40 17.06 19.60 19.16 13.42 6.60 11.87 27.64%
EY 1.95 5.86 5.10 5.22 7.45 15.14 8.43 -21.63%
DY 0.03 0.05 0.04 0.04 0.04 0.04 0.03 0.00%
P/NAPS 0.45 0.49 0.57 0.69 0.63 0.72 0.86 -10.22%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 25/02/16 26/02/15 -
Price 1.92 2.00 2.59 2.53 2.83 2.80 2.89 -
P/RPS 1.37 1.18 1.32 1.21 1.20 1.44 1.46 -1.05%
P/EPS 54.82 17.32 22.08 17.76 15.25 6.75 11.43 29.83%
EY 1.82 5.77 4.53 5.63 6.56 14.82 8.75 -23.00%
DY 0.03 0.05 0.04 0.04 0.04 0.04 0.03 0.00%
P/NAPS 0.48 0.50 0.64 0.64 0.72 0.73 0.83 -8.71%

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