XHKG6113
Market cap51mUSD
Dec 19, Last price
1.00HKD
1D
0.00%
IPO
-17.36%
Name
UTS Marketing Solutions Holdings Ltd
Chart & Performance
Profile
UTS Marketing Solutions Holdings Limited, an investment holding company, provides outbound telemarketing services in Malaysia. It offers telemarketing services of financial products, which include insurance, credit cards, and balance transfers through its contact centers, as well as donation programs for its clients. As of December 31, 2021, the company operated nine contact centers. It also offers workstations and related services; and outsourced contact center campaigns and setting up; and business development solutions that assist clients in securing or acquiring new business partnerships and expanding the business. The company primarily serves banks, insurance companies, takaful operators, and charitable organizations. UTS Marketing Solutions Holdings Limited was founded in 2007 and is headquartered in Kuala Lumpur, Malaysia.
Valuation
Title MYR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 94,439 8.49% | 87,049 -5.07% | 91,697 9.29% | |||||||
Cost of revenue | 64,919 | 62,773 | 59,606 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 29,520 | 24,276 | 32,091 | |||||||
NOPBT Margin | 31.26% | 27.89% | 35.00% | |||||||
Operating Taxes | 4,782 | 4,024 | 6,645 | |||||||
Tax Rate | 16.20% | 16.58% | 20.71% | |||||||
NOPAT | 24,738 | 20,252 | 25,446 | |||||||
Net income | 10,305 1.62% | 10,141 -47.06% | 19,156 19.17% | |||||||
Dividends | (15,337) | (22,200) | (21,360) | |||||||
Dividend yield | 3.87% | 6.94% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,477 | 8,209 | 3,037 | |||||||
Long-term debt | 10,442 | 14,194 | 4,781 | |||||||
Deferred revenue | (207) | |||||||||
Other long-term liabilities | 207 | |||||||||
Net debt | (1,268) | 14,146 | (9,953) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 14,329 | 6,980 | 28,501 | |||||||
CAPEX | (1,280) | (3,581) | (1,694) | |||||||
Cash from investing activities | 16,780 | 4,695 | 952 | |||||||
Cash from financing activities | (19,317) | (26,122) | (24,808) | |||||||
FCF | 55,184 | 12,945 | 32,141 | |||||||
Balance | ||||||||||
Cash | 15,187 | 8,257 | 17,771 | |||||||
Long term investments | ||||||||||
Excess cash | 10,465 | 3,905 | 13,186 | |||||||
Stockholders' equity | 4,737 | 6,682 | 18,741 | |||||||
Invested Capital | 51,211 | 75,728 | 68,271 | |||||||
ROIC | 38.98% | 28.13% | 35.33% | |||||||
ROCE | 52.76% | 30.41% | 39.40% | |||||||
EV | ||||||||||
Common stock shares outstanding | 400,000 | 400,000 | 400,000 | |||||||
Price | 0.99 23.75% | 0.80 | ||||||||
Market cap | 396,000 23.75% | 320,000 | ||||||||
EV | 394,732 | 334,146 | ||||||||
EBITDA | 34,378 | 28,602 | 35,829 | |||||||
EV/EBITDA | 11.48 | 11.68 | ||||||||
Interest | 480 | 249 | 639 | |||||||
Interest/NOPBT | 1.63% | 1.03% | 1.99% |