[UMSNGB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 296.17%
YoY- -29.71%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 63,832 62,000 62,000 58,668 54,280 61,987 62,864 1.02%
PBT 13,916 12,380 8,592 7,468 3,764 8,318 10,781 18.56%
Tax -3,392 -3,130 -2,585 -2,508 -2,512 -3,070 -3,986 -10.20%
NP 10,524 9,250 6,006 4,960 1,252 5,248 6,794 33.91%
-
NP to SH 10,524 9,250 6,006 4,960 1,252 5,248 6,794 33.91%
-
Tax Rate 24.37% 25.28% 30.09% 33.58% 66.74% 36.91% 36.97% -
Total Cost 53,308 52,750 55,993 53,708 53,028 56,739 56,069 -3.31%
-
Net Worth 72,254 71,516 66,828 65,139 62,599 63,731 62,913 9.67%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 1,964 - - - 1,967 - -
Div Payout % - 21.24% - - - 37.48% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 72,254 71,516 66,828 65,139 62,599 63,731 62,913 9.67%
NOSH 78,537 78,589 78,621 78,481 78,249 78,680 78,641 -0.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.49% 14.92% 9.69% 8.45% 2.31% 8.47% 10.81% -
ROE 14.57% 12.93% 8.99% 7.61% 2.00% 8.23% 10.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.28 78.89 78.86 74.75 69.37 78.78 79.94 1.11%
EPS 13.40 11.77 7.64 6.32 1.60 6.67 8.64 34.02%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.92 0.91 0.85 0.83 0.80 0.81 0.80 9.77%
Adjusted Per Share Value based on latest NOSH - 78,514
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 79.79 77.50 77.50 73.34 67.85 77.48 78.58 1.02%
EPS 13.16 11.56 7.51 6.20 1.57 6.56 8.49 33.97%
DPS 0.00 2.46 0.00 0.00 0.00 2.46 0.00 -
NAPS 0.9032 0.894 0.8354 0.8142 0.7825 0.7966 0.7864 9.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.77 0.71 0.73 0.70 0.69 0.875 0.455 -
P/RPS 0.95 0.90 0.93 0.94 0.99 1.11 0.57 40.61%
P/EPS 5.75 6.03 9.55 11.08 43.13 13.12 5.27 5.98%
EY 17.40 16.58 10.47 9.03 2.32 7.62 18.99 -5.66%
DY 0.00 3.52 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.84 0.78 0.86 0.84 0.86 1.08 0.57 29.53%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 26/11/14 27/08/14 27/05/14 27/02/14 25/11/13 -
Price 0.89 0.815 0.75 0.70 0.70 0.70 0.925 -
P/RPS 1.10 1.03 0.95 0.94 1.01 0.89 1.16 -3.48%
P/EPS 6.64 6.92 9.82 11.08 43.75 10.49 10.71 -27.31%
EY 15.06 14.44 10.19 9.03 2.29 9.53 9.34 37.54%
DY 0.00 3.07 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.97 0.90 0.88 0.84 0.88 0.86 1.16 -11.25%

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