[UMSNGB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -15.0%
YoY- -1.55%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 78,540 75,164 67,536 67,740 66,813 63,832 57,796 22.66%
PBT 5,458 4,216 3,232 3,410 3,326 3,892 3,460 35.47%
Tax -1,576 -1,146 -1,212 -1,310 -856 -1,032 -928 42.29%
NP 3,882 3,070 2,020 2,100 2,470 2,860 2,532 32.92%
-
NP to SH 3,882 3,070 2,020 2,100 2,470 1,902 808 184.45%
-
Tax Rate 28.88% 27.18% 37.50% 38.42% 25.74% 26.52% 26.82% -
Total Cost 74,657 72,094 65,516 65,640 64,342 60,972 55,264 22.18%
-
Net Worth 53,453 51,966 52,103 51,102 51,117 34,002 16,364 119.99%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 838 - - - -
Div Payout % - - - 39.92% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 53,453 51,966 52,103 51,102 51,117 34,002 16,364 119.99%
NOSH 79,780 79,947 80,158 79,847 79,870 53,128 25,569 113.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.94% 4.08% 2.99% 3.10% 3.70% 4.48% 4.38% -
ROE 7.26% 5.91% 3.88% 4.11% 4.83% 5.59% 4.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 98.44 94.02 84.25 84.84 83.65 120.15 226.03 -42.51%
EPS 4.87 3.84 2.52 2.63 3.09 3.58 3.16 33.38%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.65 0.64 0.64 0.64 0.64 3.09%
Adjusted Per Share Value based on latest NOSH - 79,677
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 98.18 93.96 84.42 84.68 83.52 79.79 72.25 22.66%
EPS 4.85 3.84 2.53 2.63 3.09 2.38 1.01 184.35%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.6682 0.6496 0.6513 0.6388 0.639 0.425 0.2046 119.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.255 0.25 0.29 0.27 0.28 0.31 0.40 -
P/RPS 0.26 0.27 0.34 0.32 0.33 0.26 0.18 27.75%
P/EPS 5.24 6.51 11.51 10.27 9.05 8.66 12.66 -44.43%
EY 19.08 15.36 8.69 9.74 11.05 11.55 7.90 79.91%
DY 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.45 0.42 0.44 0.48 0.63 -28.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 25/05/11 25/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.28 0.26 0.30 0.29 0.31 0.33 0.36 -
P/RPS 0.28 0.28 0.36 0.34 0.37 0.27 0.16 45.17%
P/EPS 5.75 6.77 11.90 11.03 10.02 9.22 11.39 -36.57%
EY 17.38 14.77 8.40 9.07 9.98 10.85 8.78 57.58%
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.46 0.45 0.48 0.52 0.56 -17.43%

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