[UMSNGB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -18.83%
YoY- 23.13%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 61,354 54,476 66,884 69,592 72,398 69,464 75,228 -12.74%
PBT 6,852 8,184 11,999 14,620 19,292 16,808 13,274 -35.72%
Tax -2,098 -2,700 -2,179 -2,920 -4,896 -4,720 -3,000 -21.26%
NP 4,754 5,484 9,820 11,700 14,396 12,088 10,274 -40.25%
-
NP to SH 4,750 5,476 9,809 11,682 14,392 12,084 10,267 -40.26%
-
Tax Rate 30.62% 32.99% 18.16% 19.97% 25.38% 28.08% 22.60% -
Total Cost 56,600 48,992 57,064 57,892 58,002 57,376 64,954 -8.79%
-
Net Worth 121,251 119,677 120,464 118,889 117,315 112,591 111,330 5.87%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 2,362 - - - 2,352 -
Div Payout % - - 24.08% - - - 22.91% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 121,251 119,677 120,464 118,889 117,315 112,591 111,330 5.87%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.75% 10.07% 14.68% 16.81% 19.88% 17.40% 13.66% -
ROE 3.92% 4.58% 8.14% 9.83% 12.27% 10.73% 9.22% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 77.92 69.19 84.95 88.39 91.95 88.23 95.95 -12.98%
EPS 6.04 6.96 12.46 14.84 18.28 15.36 13.10 -40.40%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.54 1.52 1.53 1.51 1.49 1.43 1.42 5.57%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 76.69 68.10 83.61 86.99 90.50 86.83 94.04 -12.74%
EPS 5.94 6.85 12.26 14.60 17.99 15.11 12.83 -40.23%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 2.94 -
NAPS 1.5156 1.496 1.5058 1.4861 1.4664 1.4074 1.3916 5.87%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.905 0.99 0.965 0.93 1.00 1.11 1.15 -
P/RPS 1.16 1.43 1.14 1.05 1.09 1.26 1.20 -2.24%
P/EPS 15.00 14.23 7.75 6.27 5.47 7.23 8.78 43.05%
EY 6.67 7.03 12.91 15.95 18.28 13.83 11.39 -30.07%
DY 0.00 0.00 3.11 0.00 0.00 0.00 2.61 -
P/NAPS 0.59 0.65 0.63 0.62 0.67 0.78 0.81 -19.09%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 24/02/23 22/11/22 22/08/22 23/05/22 25/02/22 -
Price 0.98 0.915 1.01 0.97 0.94 1.13 1.03 -
P/RPS 1.26 1.32 1.19 1.10 1.02 1.28 1.07 11.54%
P/EPS 16.24 13.16 8.11 6.54 5.14 7.36 7.87 62.29%
EY 6.16 7.60 12.33 15.30 19.45 13.58 12.71 -38.38%
DY 0.00 0.00 2.97 0.00 0.00 0.00 2.91 -
P/NAPS 0.64 0.60 0.66 0.64 0.63 0.79 0.73 -8.42%

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