[UMSNGB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -43.47%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 66,813 63,832 57,796 62,544 60,742 57,012 52,460 17.47%
PBT 3,326 3,892 3,460 2,370 4,704 3,852 1,056 114.71%
Tax -856 -1,032 -928 -237 -930 -640 64 -
NP 2,470 2,860 2,532 2,133 3,773 3,212 1,120 69.34%
-
NP to SH 2,470 1,902 808 2,133 3,773 3,212 1,120 69.34%
-
Tax Rate 25.74% 26.52% 26.82% 10.00% 19.77% 16.61% -6.06% -
Total Cost 64,342 60,972 55,264 60,411 56,969 53,800 51,340 16.22%
-
Net Worth 51,117 34,002 16,364 51,128 51,963 51,136 51,199 -0.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 838 - - - -
Div Payout % - - - 39.33% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 51,117 34,002 16,364 51,128 51,963 51,136 51,199 -0.10%
NOSH 79,870 53,128 25,569 79,887 79,943 79,900 80,000 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.70% 4.48% 4.38% 3.41% 6.21% 5.63% 2.13% -
ROE 4.83% 5.59% 4.94% 4.17% 7.26% 6.28% 2.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.65 120.15 226.03 78.29 75.98 71.35 65.58 17.59%
EPS 3.09 3.58 3.16 2.67 4.72 4.02 1.40 69.43%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.64 0.65 0.64 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 80,114
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.52 79.79 72.25 78.18 75.93 71.27 65.58 17.47%
EPS 3.09 2.38 1.01 2.67 4.72 4.02 1.40 69.43%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.639 0.425 0.2046 0.6391 0.6495 0.6392 0.64 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.31 0.40 0.31 0.41 0.42 0.50 -
P/RPS 0.33 0.26 0.18 0.40 0.54 0.59 0.76 -42.62%
P/EPS 9.05 8.66 12.66 11.61 8.69 10.45 35.71 -59.91%
EY 11.05 11.55 7.90 8.61 11.51 9.57 2.80 149.52%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.63 0.48 0.63 0.66 0.78 -31.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.31 0.33 0.36 0.38 0.41 0.44 0.44 -
P/RPS 0.37 0.27 0.16 0.49 0.54 0.62 0.67 -32.66%
P/EPS 10.02 9.22 11.39 14.23 8.69 10.95 31.43 -53.29%
EY 9.98 10.85 8.78 7.03 11.51 9.14 3.18 114.20%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.56 0.59 0.63 0.69 0.69 -21.47%

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