[UMSNGB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -29.97%
YoY- -32.05%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 106,544 103,228 101,728 103,828 90,719 92,244 88,940 12.75%
PBT 4,421 6,588 7,606 6,612 9,208 9,152 9,250 -38.78%
Tax -1,157 -1,549 -1,966 -1,684 -2,171 -2,018 -2,134 -33.43%
NP 3,264 5,038 5,640 4,928 7,037 7,133 7,116 -40.43%
-
NP to SH 3,264 5,038 5,640 4,928 7,037 7,133 7,116 -40.43%
-
Tax Rate 26.17% 23.51% 25.85% 25.47% 23.58% 22.05% 23.07% -
Total Cost 103,280 98,189 96,088 98,900 83,682 85,110 81,824 16.74%
-
Net Worth 48,755 49,639 48,886 50,400 47,269 45,467 42,115 10.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,635 - - - - - - -
Div Payout % 142.03% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 48,755 49,639 48,886 50,400 47,269 45,467 42,115 10.22%
NOSH 79,927 80,063 80,142 80,000 76,240 75,779 72,612 6.58%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.06% 4.88% 5.54% 4.75% 7.76% 7.73% 8.00% -
ROE 6.69% 10.15% 11.54% 9.78% 14.89% 15.69% 16.90% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 133.30 128.93 126.93 129.79 118.99 121.73 122.49 5.78%
EPS 4.08 6.29 7.04 6.16 9.23 9.41 9.80 -44.15%
DPS 5.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.61 0.63 0.62 0.60 0.58 3.40%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 133.18 129.04 127.16 129.79 113.40 115.31 111.18 12.75%
EPS 4.08 6.30 7.05 6.16 8.80 8.92 8.90 -40.46%
DPS 5.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6094 0.6205 0.6111 0.63 0.5909 0.5683 0.5264 10.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.50 0.52 0.56 0.49 0.50 0.55 -
P/RPS 0.38 0.39 0.41 0.43 0.41 0.41 0.45 -10.63%
P/EPS 12.24 7.94 7.39 9.09 5.31 5.31 5.61 67.98%
EY 8.17 12.59 13.53 11.00 18.84 18.83 17.82 -40.45%
DY 11.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.85 0.89 0.79 0.83 0.95 -9.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 20/11/06 04/09/06 -
Price 0.54 0.49 0.55 0.52 0.57 0.49 0.50 -
P/RPS 0.41 0.38 0.43 0.40 0.48 0.40 0.41 0.00%
P/EPS 13.22 7.79 7.82 8.44 6.18 5.21 5.10 88.37%
EY 7.56 12.84 12.80 11.85 16.19 19.21 19.60 -46.92%
DY 10.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.90 0.83 0.92 0.82 0.86 2.30%

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