Highlights

[UMSNGB] YoY Quarter Result on 2018-09-30 [#3]

Stock [UMSNGB]: UMS-NEIKEN GROUP BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -22.04%    YoY -     129.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 21,045 17,110 15,562 15,197 17,166 16,077 14,658 6.21%
  YoY % 23.00% 9.95% 2.40% -11.47% 6.77% 9.68% -
  Horiz. % 143.57% 116.73% 106.17% 103.68% 117.11% 109.68% 100.00%
PBT 3,280 1,625 4,408 3,903 2,710 2,465 1,992 8.66%
  YoY % 101.85% -63.14% 12.94% 44.02% 9.94% 23.74% -
  Horiz. % 164.66% 81.58% 221.29% 195.93% 136.04% 123.74% 100.00%
Tax -879 -571 -842 -1,107 -685 -897 -559 7.83%
  YoY % -53.94% 32.19% 23.94% -61.61% 23.63% -60.47% -
  Horiz. % 157.25% 102.15% 150.63% 198.03% 122.54% 160.47% 100.00%
NP 2,401 1,054 3,566 2,796 2,025 1,568 1,433 8.98%
  YoY % 127.80% -70.44% 27.54% 38.07% 29.15% 9.42% -
  Horiz. % 167.55% 73.55% 248.85% 195.12% 141.31% 109.42% 100.00%
NP to SH 2,398 1,043 3,560 2,796 2,025 1,568 1,433 8.96%
  YoY % 129.91% -70.70% 27.32% 38.07% 29.15% 9.42% -
  Horiz. % 167.34% 72.78% 248.43% 195.12% 141.31% 109.42% 100.00%
Tax Rate 26.80 % 35.14 % 19.10 % 28.36 % 25.28 % 36.39 % 28.06 % -0.76%
  YoY % -23.73% 83.98% -32.65% 12.18% -30.53% 29.69% -
  Horiz. % 95.51% 125.23% 68.07% 101.07% 90.09% 129.69% 100.00%
Total Cost 18,644 16,056 11,996 12,401 15,141 14,509 13,225 5.89%
  YoY % 16.12% 33.84% -3.27% -18.10% 4.36% 9.71% -
  Horiz. % 140.98% 121.41% 90.71% 93.77% 114.49% 109.71% 100.00%
Net Worth 96,673 91,957 85,660 77,972 66,715 63,035 58,116 8.85%
  YoY % 5.13% 7.35% 9.86% 16.87% 5.84% 8.46% -
  Horiz. % 166.34% 158.23% 147.39% 134.17% 114.80% 108.46% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 96,673 91,957 85,660 77,972 66,715 63,035 58,116 8.85%
  YoY % 5.13% 7.35% 9.86% 16.87% 5.84% 8.46% -
  Horiz. % 166.34% 158.23% 147.39% 134.17% 114.80% 108.46% 100.00%
NOSH 78,596 78,596 78,587 78,760 78,488 78,793 79,611 -0.21%
  YoY % 0.00% 0.01% -0.22% 0.35% -0.39% -1.03% -
  Horiz. % 98.72% 98.72% 98.71% 98.93% 98.59% 98.97% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.41 % 6.16 % 22.91 % 18.40 % 11.80 % 9.75 % 9.78 % 2.60%
  YoY % 85.23% -73.11% 24.51% 55.93% 21.03% -0.31% -
  Horiz. % 116.67% 62.99% 234.25% 188.14% 120.65% 99.69% 100.00%
ROE 2.48 % 1.13 % 4.16 % 3.59 % 3.04 % 2.49 % 2.47 % 0.07%
  YoY % 119.47% -72.84% 15.88% 18.09% 22.09% 0.81% -
  Horiz. % 100.40% 45.75% 168.42% 145.34% 123.08% 100.81% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.78 21.77 19.80 19.30 21.87 20.40 18.41 6.44%
  YoY % 23.01% 9.95% 2.59% -11.75% 7.21% 10.81% -
  Horiz. % 145.46% 118.25% 107.55% 104.83% 118.79% 110.81% 100.00%
EPS 3.05 1.33 4.53 3.55 2.58 1.99 1.80 9.18%
  YoY % 129.32% -70.64% 27.61% 37.60% 29.65% 10.56% -
  Horiz. % 169.44% 73.89% 251.67% 197.22% 143.33% 110.56% 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 1.2300 1.1700 1.0900 0.9900 0.8500 0.8000 0.7300 9.08%
  YoY % 5.13% 7.34% 10.10% 16.47% 6.25% 9.59% -
  Horiz. % 168.49% 160.27% 149.32% 135.62% 116.44% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.31 21.39 19.45 19.00 21.46 20.10 18.32 6.22%
  YoY % 23.00% 9.97% 2.37% -11.46% 6.77% 9.72% -
  Horiz. % 143.61% 116.76% 106.17% 103.71% 117.14% 109.72% 100.00%
EPS 3.00 1.30 4.45 3.50 2.53 1.96 1.79 8.98%
  YoY % 130.77% -70.79% 27.14% 38.34% 29.08% 9.50% -
  Horiz. % 167.60% 72.63% 248.60% 195.53% 141.34% 109.50% 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 1.2084 1.1495 1.0708 0.9747 0.8339 0.7879 0.7265 8.85%
  YoY % 5.12% 7.35% 9.86% 16.88% 5.84% 8.45% -
  Horiz. % 166.33% 158.22% 147.39% 134.16% 114.78% 108.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9950 1.1800 1.3600 0.7600 0.7300 0.4550 0.3500 -
P/RPS 3.72 5.42 6.87 3.94 3.34 2.23 1.90 11.84%
  YoY % -31.37% -21.11% 74.37% 17.96% 49.78% 17.37% -
  Horiz. % 195.79% 285.26% 361.58% 207.37% 175.79% 117.37% 100.00%
P/EPS 32.61 88.92 30.02 21.41 28.29 22.86 19.44 9.00%
  YoY % -63.33% 196.20% 40.21% -24.32% 23.75% 17.59% -
  Horiz. % 167.75% 457.41% 154.42% 110.13% 145.52% 117.59% 100.00%
EY 3.07 1.12 3.33 4.67 3.53 4.37 5.14 -8.23%
  YoY % 174.11% -66.37% -28.69% 32.29% -19.22% -14.98% -
  Horiz. % 59.73% 21.79% 64.79% 90.86% 68.68% 85.02% 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 0.81 1.01 1.25 0.77 0.86 0.57 0.48 9.11%
  YoY % -19.80% -19.20% 62.34% -10.47% 50.88% 18.75% -
  Horiz. % 168.75% 210.42% 260.42% 160.42% 179.17% 118.75% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 22/11/17 23/11/16 25/11/15 26/11/14 25/11/13 28/11/12 -
Price 1.0600 1.2500 1.3000 1.0500 0.7500 0.9250 0.3700 -
P/RPS 3.96 5.74 6.56 5.44 3.43 4.53 2.01 11.96%
  YoY % -31.01% -12.50% 20.59% 58.60% -24.28% 125.37% -
  Horiz. % 197.01% 285.57% 326.37% 270.65% 170.65% 225.37% 100.00%
P/EPS 34.74 94.19 28.70 29.58 29.07 46.48 20.56 9.13%
  YoY % -63.12% 228.19% -2.97% 1.75% -37.46% 126.07% -
  Horiz. % 168.97% 458.12% 139.59% 143.87% 141.39% 226.07% 100.00%
EY 2.88 1.06 3.48 3.38 3.44 2.15 4.86 -8.35%
  YoY % 171.70% -69.54% 2.96% -1.74% 60.00% -55.76% -
  Horiz. % 59.26% 21.81% 71.60% 69.55% 70.78% 44.24% 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 0.86 1.07 1.19 1.06 0.88 1.16 0.51 9.09%
  YoY % -19.63% -10.08% 12.26% 20.45% -24.14% 127.45% -
  Horiz. % 168.63% 209.80% 233.33% 207.84% 172.55% 227.45% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers