[UMSNGB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -20.09%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 71,426 64,932 68,150 69,034 69,332 74,460 65,871 5.56%
PBT 11,692 6,240 10,621 11,768 14,402 16,240 13,442 -8.90%
Tax -3,406 -1,980 -3,201 -3,350 -3,884 -4,284 -3,530 -2.36%
NP 8,286 4,260 7,420 8,417 10,518 11,956 9,912 -11.28%
-
NP to SH 8,280 4,256 7,414 8,392 10,502 11,920 9,905 -11.28%
-
Tax Rate 29.13% 31.73% 30.14% 28.47% 26.97% 26.38% 26.26% -
Total Cost 63,140 60,672 60,730 60,617 58,814 62,504 55,959 8.40%
-
Net Worth 93,529 90,385 91,957 91,957 90,385 88,813 88,027 4.13%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 2,357 - - - 2,357 -
Div Payout % - - 31.80% - - - 23.80% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 93,529 90,385 91,957 91,957 90,385 88,813 88,027 4.13%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.60% 6.56% 10.89% 12.19% 15.17% 16.06% 15.05% -
ROE 8.85% 4.71% 8.06% 9.13% 11.62% 13.42% 11.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 90.88 82.61 86.71 87.83 88.21 94.74 83.81 5.56%
EPS 10.54 5.40 9.43 10.68 13.36 15.16 12.60 -11.24%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.19 1.15 1.17 1.17 1.15 1.13 1.12 4.13%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 89.28 81.17 85.19 86.29 86.67 93.08 82.34 5.55%
EPS 10.35 5.32 9.27 10.49 13.13 14.90 12.38 -11.28%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 2.95 -
NAPS 1.1691 1.1298 1.1495 1.1495 1.1298 1.1102 1.1003 4.13%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.02 0.92 1.10 1.18 1.28 1.26 1.24 -
P/RPS 1.12 1.11 1.27 1.34 1.45 1.33 1.48 -16.99%
P/EPS 9.68 16.99 11.66 11.05 9.58 8.31 9.84 -1.08%
EY 10.33 5.89 8.58 9.05 10.44 12.04 10.16 1.11%
DY 0.00 0.00 2.73 0.00 0.00 0.00 2.42 -
P/NAPS 0.86 0.80 0.94 1.01 1.11 1.12 1.11 -15.68%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 24/05/18 27/02/18 22/11/17 24/08/17 23/05/17 27/02/17 -
Price 0.995 1.02 1.05 1.25 1.27 1.20 1.34 -
P/RPS 1.09 1.23 1.21 1.42 1.44 1.27 1.60 -22.63%
P/EPS 9.44 18.84 11.13 11.71 9.50 7.91 10.63 -7.62%
EY 10.59 5.31 8.98 8.54 10.52 12.64 9.40 8.29%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.24 -
P/NAPS 0.84 0.89 0.90 1.07 1.10 1.06 1.20 -21.21%

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