[UMSNGB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.7%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 58,668 54,280 61,987 62,864 62,262 61,832 61,971 -3.59%
PBT 7,468 3,764 8,318 10,781 11,242 10,184 8,305 -6.85%
Tax -2,508 -2,512 -3,070 -3,986 -4,186 -3,848 -1,969 17.55%
NP 4,960 1,252 5,248 6,794 7,056 6,336 6,336 -15.09%
-
NP to SH 4,960 1,252 5,248 6,794 7,056 6,336 6,336 -15.09%
-
Tax Rate 33.58% 66.74% 36.91% 36.97% 37.24% 37.78% 23.71% -
Total Cost 53,708 53,028 56,739 56,069 55,206 55,496 55,635 -2.32%
-
Net Worth 65,139 62,599 63,731 62,913 61,288 59,892 58,681 7.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,967 - - - 1,585 -
Div Payout % - - 37.48% - - - 25.03% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 65,139 62,599 63,731 62,913 61,288 59,892 58,681 7.22%
NOSH 78,481 78,249 78,680 78,641 78,574 78,805 79,299 -0.69%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.45% 2.31% 8.47% 10.81% 11.33% 10.25% 10.22% -
ROE 7.61% 2.00% 8.23% 10.80% 11.51% 10.58% 10.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.75 69.37 78.78 79.94 79.24 78.46 78.15 -2.92%
EPS 6.32 1.60 6.67 8.64 8.98 8.04 7.99 -14.50%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 0.83 0.80 0.81 0.80 0.78 0.76 0.74 7.97%
Adjusted Per Share Value based on latest NOSH - 78,793
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.34 67.85 77.48 78.58 77.83 77.29 77.46 -3.58%
EPS 6.20 1.57 6.56 8.49 8.82 7.92 7.92 -15.09%
DPS 0.00 0.00 2.46 0.00 0.00 0.00 1.98 -
NAPS 0.8142 0.7825 0.7966 0.7864 0.7661 0.7487 0.7335 7.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.69 0.875 0.455 0.445 0.365 0.37 -
P/RPS 0.94 0.99 1.11 0.57 0.56 0.47 0.47 58.94%
P/EPS 11.08 43.13 13.12 5.27 4.96 4.54 4.63 79.19%
EY 9.03 2.32 7.62 18.99 20.18 22.03 21.59 -44.16%
DY 0.00 0.00 2.86 0.00 0.00 0.00 5.41 -
P/NAPS 0.84 0.86 1.08 0.57 0.57 0.48 0.50 41.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 25/11/13 28/08/13 30/05/13 26/02/13 -
Price 0.70 0.70 0.70 0.925 0.40 0.42 0.36 -
P/RPS 0.94 1.01 0.89 1.16 0.50 0.54 0.46 61.24%
P/EPS 11.08 43.75 10.49 10.71 4.45 5.22 4.51 82.37%
EY 9.03 2.29 9.53 9.34 22.45 19.14 22.19 -45.17%
DY 0.00 0.00 3.57 0.00 0.00 0.00 5.56 -
P/NAPS 0.84 0.88 0.86 1.16 0.51 0.55 0.49 43.37%

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