[UMSNGB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -10.76%
YoY- 4.38%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 69,034 69,332 74,460 65,871 64,696 65,920 63,460 5.76%
PBT 11,768 14,402 16,240 13,442 14,768 13,336 11,100 3.96%
Tax -3,350 -3,884 -4,284 -3,530 -3,660 -3,806 -3,000 7.62%
NP 8,417 10,518 11,956 9,912 11,108 9,530 8,100 2.58%
-
NP to SH 8,392 10,502 11,920 9,905 11,098 9,528 8,116 2.25%
-
Tax Rate 28.47% 26.97% 26.38% 26.26% 24.78% 28.54% 27.03% -
Total Cost 60,617 58,814 62,504 55,959 53,588 56,390 55,360 6.22%
-
Net Worth 91,957 90,385 88,813 88,027 85,676 82,544 79,429 10.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 2,357 - - - -
Div Payout % - - - 23.80% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 91,957 90,385 88,813 88,027 85,676 82,544 79,429 10.24%
NOSH 80,000 80,000 80,000 80,000 78,602 78,613 78,643 1.14%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.19% 15.17% 16.06% 15.05% 17.17% 14.46% 12.76% -
ROE 9.13% 11.62% 13.42% 11.25% 12.95% 11.54% 10.22% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 87.83 88.21 94.74 83.81 82.31 83.85 80.69 5.80%
EPS 10.68 13.36 15.16 12.60 14.12 12.12 10.32 2.31%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.13 1.12 1.09 1.05 1.01 10.29%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 86.29 86.67 93.08 82.34 80.87 82.40 79.33 5.76%
EPS 10.49 13.13 14.90 12.38 13.87 11.91 10.15 2.21%
DPS 0.00 0.00 0.00 2.95 0.00 0.00 0.00 -
NAPS 1.1495 1.1298 1.1102 1.1003 1.071 1.0318 0.9929 10.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.18 1.28 1.26 1.24 1.36 1.20 0.91 -
P/RPS 1.34 1.45 1.33 1.48 1.65 1.43 1.13 12.02%
P/EPS 11.05 9.58 8.31 9.84 9.63 9.90 8.82 16.19%
EY 9.05 10.44 12.04 10.16 10.38 10.10 11.34 -13.95%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.12 1.11 1.25 1.14 0.90 7.98%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 23/05/17 27/02/17 23/11/16 25/08/16 26/05/16 -
Price 1.25 1.27 1.20 1.34 1.30 1.43 1.12 -
P/RPS 1.42 1.44 1.27 1.60 1.58 1.71 1.39 1.43%
P/EPS 11.71 9.50 7.91 10.63 9.21 11.80 10.85 5.21%
EY 8.54 10.52 12.64 9.40 10.86 8.48 9.21 -4.90%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 1.07 1.10 1.06 1.20 1.19 1.36 1.11 -2.41%

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