[UMSNGB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.66%
YoY- -29.36%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 98,774 89,556 106,544 103,228 101,728 103,828 90,719 5.84%
PBT 6,120 2,692 4,421 6,588 7,606 6,612 9,208 -23.85%
Tax -1,526 -544 -1,157 -1,549 -1,966 -1,684 -2,171 -20.96%
NP 4,594 2,148 3,264 5,038 5,640 4,928 7,037 -24.76%
-
NP to SH 4,594 2,148 3,264 5,038 5,640 4,928 7,037 -24.76%
-
Tax Rate 24.93% 20.21% 26.17% 23.51% 25.85% 25.47% 23.58% -
Total Cost 94,180 87,408 103,280 98,189 96,088 98,900 83,682 8.20%
-
Net Worth 50,421 48,891 48,755 49,639 48,886 50,400 47,269 4.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,635 - - - - -
Div Payout % - - 142.03% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 50,421 48,891 48,755 49,639 48,886 50,400 47,269 4.40%
NOSH 80,034 80,149 79,927 80,063 80,142 80,000 76,240 3.29%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.65% 2.40% 3.06% 4.88% 5.54% 4.75% 7.76% -
ROE 9.11% 4.39% 6.69% 10.15% 11.54% 9.78% 14.89% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 123.41 111.74 133.30 128.93 126.93 129.79 118.99 2.46%
EPS 5.74 2.68 4.08 6.29 7.04 6.16 9.23 -27.16%
DPS 0.00 0.00 5.80 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.61 0.62 0.61 0.63 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 79,833
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 123.47 111.95 133.18 129.04 127.16 129.79 113.40 5.84%
EPS 5.74 2.69 4.08 6.30 7.05 6.16 8.80 -24.80%
DPS 0.00 0.00 5.79 0.00 0.00 0.00 0.00 -
NAPS 0.6303 0.6111 0.6094 0.6205 0.6111 0.63 0.5909 4.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.47 0.52 0.50 0.50 0.52 0.56 0.49 -
P/RPS 0.38 0.47 0.38 0.39 0.41 0.43 0.41 -4.94%
P/EPS 8.19 19.40 12.24 7.94 7.39 9.09 5.31 33.52%
EY 12.21 5.15 8.17 12.59 13.53 11.00 18.84 -25.12%
DY 0.00 0.00 11.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.82 0.81 0.85 0.89 0.79 -3.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.39 0.49 0.54 0.49 0.55 0.52 0.57 -
P/RPS 0.32 0.44 0.41 0.38 0.43 0.40 0.48 -23.70%
P/EPS 6.79 18.28 13.22 7.79 7.82 8.44 6.18 6.48%
EY 14.72 5.47 7.56 12.84 12.80 11.85 16.19 -6.15%
DY 0.00 0.00 10.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 0.89 0.79 0.90 0.83 0.92 -23.15%

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