Highlights

[UMSNGB] YoY Quarter Result on 2020-06-30 [#2]

Stock [UMSNGB]: UMS-NEIKEN GROUP BHD
Announcement Date 24-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -37.11%    YoY -     -29.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,696 16,690 19,480 16,051 17,095 14,358 15,764 -6.25%
  YoY % -35.91% -14.32% 21.36% -6.11% 19.06% -8.92% -
  Horiz. % 67.85% 105.87% 123.57% 101.82% 108.44% 91.08% 100.00%
PBT 962 1,290 4,286 3,141 3,893 2,222 2,793 -16.26%
  YoY % -25.43% -69.90% 36.45% -19.32% 75.20% -20.44% -
  Horiz. % 34.44% 46.19% 153.46% 112.46% 139.38% 79.56% 100.00%
Tax -246 -267 -1,208 -871 -1,153 -666 -626 -14.40%
  YoY % 7.87% 77.90% -38.69% 24.46% -73.12% -6.39% -
  Horiz. % 39.30% 42.65% 192.97% 139.14% 184.19% 106.39% 100.00%
NP 716 1,023 3,078 2,270 2,740 1,556 2,167 -16.84%
  YoY % -30.01% -66.76% 35.59% -17.15% 76.09% -28.20% -
  Horiz. % 33.04% 47.21% 142.04% 104.75% 126.44% 71.80% 100.00%
NP to SH 717 1,021 3,076 2,271 2,735 1,556 2,167 -16.82%
  YoY % -29.77% -66.81% 35.45% -16.97% 75.77% -28.20% -
  Horiz. % 33.09% 47.12% 141.95% 104.80% 126.21% 71.80% 100.00%
Tax Rate 25.57 % 20.70 % 28.18 % 27.73 % 29.62 % 29.97 % 22.41 % 2.22%
  YoY % 23.53% -26.54% 1.62% -6.38% -1.17% 33.73% -
  Horiz. % 114.10% 92.37% 125.75% 123.74% 132.17% 133.73% 100.00%
Total Cost 9,980 15,667 16,402 13,781 14,355 12,802 13,597 -5.02%
  YoY % -36.30% -4.48% 19.02% -4.00% 12.13% -5.85% -
  Horiz. % 73.40% 115.22% 120.63% 101.35% 105.57% 94.15% 100.00%
Net Worth 98,988 97,459 93,529 90,385 82,521 73,870 65,167 7.21%
  YoY % 1.57% 4.20% 3.48% 9.53% 11.71% 13.36% -
  Horiz. % 151.90% 149.55% 143.52% 138.70% 126.63% 113.36% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 98,988 97,459 93,529 90,385 82,521 73,870 65,167 7.21%
  YoY % 1.57% 4.20% 3.48% 9.53% 11.71% 13.36% -
  Horiz. % 151.90% 149.55% 143.52% 138.70% 126.63% 113.36% 100.00%
NOSH 78,562 78,596 78,596 78,596 78,591 78,585 78,514 0.01%
  YoY % -0.04% 0.00% 0.00% 0.01% 0.01% 0.09% -
  Horiz. % 100.06% 100.10% 100.10% 100.10% 100.10% 100.09% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.69 % 6.13 % 15.80 % 14.14 % 16.03 % 10.84 % 13.75 % -11.30%
  YoY % 9.14% -61.20% 11.74% -11.79% 47.88% -21.16% -
  Horiz. % 48.65% 44.58% 114.91% 102.84% 116.58% 78.84% 100.00%
ROE 0.72 % 1.05 % 3.29 % 2.51 % 3.31 % 2.11 % 3.33 % -22.51%
  YoY % -31.43% -68.09% 31.08% -24.17% 56.87% -36.64% -
  Horiz. % 21.62% 31.53% 98.80% 75.38% 99.40% 63.36% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.61 21.24 24.78 20.42 21.75 18.27 20.08 -6.27%
  YoY % -35.92% -14.29% 21.35% -6.11% 19.05% -9.01% -
  Horiz. % 67.78% 105.78% 123.41% 101.69% 108.32% 90.99% 100.00%
EPS 0.91 1.30 3.91 2.89 3.48 1.98 2.76 -16.87%
  YoY % -30.00% -66.75% 35.29% -16.95% 75.76% -28.26% -
  Horiz. % 32.97% 47.10% 141.67% 104.71% 126.09% 71.74% 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 1.2600 1.2400 1.1900 1.1500 1.0500 0.9400 0.8300 7.20%
  YoY % 1.61% 4.20% 3.48% 9.52% 11.70% 13.25% -
  Horiz. % 151.81% 149.40% 143.37% 138.55% 126.51% 113.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.37 20.86 24.35 20.06 21.37 17.95 19.71 -6.26%
  YoY % -35.91% -14.33% 21.39% -6.13% 19.05% -8.93% -
  Horiz. % 67.83% 105.83% 123.54% 101.78% 108.42% 91.07% 100.00%
EPS 0.90 1.28 3.84 2.84 3.42 1.94 2.71 -16.77%
  YoY % -29.69% -66.67% 35.21% -16.96% 76.29% -28.41% -
  Horiz. % 33.21% 47.23% 141.70% 104.80% 126.20% 71.59% 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 1.2374 1.2182 1.1691 1.1298 1.0315 0.9234 0.8146 7.21%
  YoY % 1.58% 4.20% 3.48% 9.53% 11.71% 13.36% -
  Horiz. % 151.90% 149.55% 143.52% 138.69% 126.63% 113.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7150 0.9450 1.0200 1.2800 1.2000 0.8150 0.7000 -
P/RPS 5.25 4.45 4.12 6.27 5.52 4.46 3.49 7.04%
  YoY % 17.98% 8.01% -34.29% 13.59% 23.77% 27.79% -
  Horiz. % 150.43% 127.51% 118.05% 179.66% 158.17% 127.79% 100.00%
P/EPS 78.34 72.75 26.06 44.30 34.48 41.16 25.36 20.66%
  YoY % 7.68% 179.16% -41.17% 28.48% -16.23% 62.30% -
  Horiz. % 308.91% 286.87% 102.76% 174.68% 135.96% 162.30% 100.00%
EY 1.28 1.37 3.84 2.26 2.90 2.43 3.94 -17.07%
  YoY % -6.57% -64.32% 69.91% -22.07% 19.34% -38.32% -
  Horiz. % 32.49% 34.77% 97.46% 57.36% 73.60% 61.68% 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 0.57 0.76 0.86 1.11 1.14 0.87 0.84 -6.25%
  YoY % -25.00% -11.63% -22.52% -2.63% 31.03% 3.57% -
  Horiz. % 67.86% 90.48% 102.38% 132.14% 135.71% 103.57% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/09/20 28/08/19 21/08/18 24/08/17 25/08/16 21/08/15 27/08/14 -
Price 0.6850 0.9550 0.9950 1.2700 1.4300 0.8000 0.7000 -
P/RPS 5.03 4.50 4.01 6.22 6.57 4.38 3.49 6.28%
  YoY % 11.78% 12.22% -35.53% -5.33% 50.00% 25.50% -
  Horiz. % 144.13% 128.94% 114.90% 178.22% 188.25% 125.50% 100.00%
P/EPS 75.06 73.52 25.42 43.95 41.09 40.40 25.36 19.80%
  YoY % 2.09% 189.22% -42.16% 6.96% 1.71% 59.31% -
  Horiz. % 295.98% 289.91% 100.24% 173.30% 162.03% 159.31% 100.00%
EY 1.33 1.36 3.93 2.28 2.43 2.48 3.94 -16.54%
  YoY % -2.21% -65.39% 72.37% -6.17% -2.02% -37.06% -
  Horiz. % 33.76% 34.52% 99.75% 57.87% 61.68% 62.94% 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 0.54 0.77 0.84 1.10 1.36 0.85 0.84 -7.09%
  YoY % -29.87% -8.33% -23.64% -19.12% 60.00% 1.19% -
  Horiz. % 64.29% 91.67% 100.00% 130.95% 161.90% 101.19% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

195  329  547  1375 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.21-0.015 
 AT 0.095+0.005 
 IMPIANA 0.105+0.025 
 MLAB 0.03-0.005 
 DGSB 0.215+0.02 
 MAHSING 1.16-0.02 
 DNEX 0.215-0.02 
 LUSTER-WA 0.11-0.015 
 DGB 0.030.00 
 VC 0.05-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS