[UMSNGB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -45.63%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,544 60,742 57,012 52,460 99,661 103,845 98,774 -26.19%
PBT 2,370 4,704 3,852 1,056 2,565 6,662 6,120 -46.77%
Tax -237 -930 -640 64 -505 -1,665 -1,526 -71.00%
NP 2,133 3,773 3,212 1,120 2,060 4,997 4,594 -39.95%
-
NP to SH 2,133 3,773 3,212 1,120 2,060 4,997 4,594 -39.95%
-
Tax Rate 10.00% 19.77% 16.61% -6.06% 19.69% 24.99% 24.93% -
Total Cost 60,411 56,969 53,800 51,340 97,601 98,848 94,180 -25.56%
-
Net Worth 51,128 51,963 51,136 51,199 50,302 51,944 50,421 0.93%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 838 - - - 2,235 10 - -
Div Payout % 39.33% - - - 108.53% 0.21% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 51,128 51,963 51,136 51,199 50,302 51,944 50,421 0.93%
NOSH 79,887 79,943 79,900 80,000 79,844 79,914 80,034 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.41% 6.21% 5.63% 2.13% 2.07% 4.81% 4.65% -
ROE 4.17% 7.26% 6.28% 2.19% 4.10% 9.62% 9.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.29 75.98 71.35 65.58 124.82 129.95 123.41 -26.10%
EPS 2.67 4.72 4.02 1.40 2.58 6.25 5.74 -39.88%
DPS 1.05 0.00 0.00 0.00 2.80 0.01 0.00 -
NAPS 0.64 0.65 0.64 0.64 0.63 0.65 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.18 75.93 71.27 65.58 124.58 129.81 123.47 -26.20%
EPS 2.67 4.72 4.02 1.40 2.58 6.25 5.74 -39.88%
DPS 1.05 0.00 0.00 0.00 2.79 0.01 0.00 -
NAPS 0.6391 0.6495 0.6392 0.64 0.6288 0.6493 0.6303 0.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.41 0.42 0.50 0.30 0.42 0.47 -
P/RPS 0.40 0.54 0.59 0.76 0.24 0.32 0.38 3.46%
P/EPS 11.61 8.69 10.45 35.71 11.63 6.72 8.19 26.11%
EY 8.61 11.51 9.57 2.80 8.60 14.89 12.21 -20.72%
DY 3.39 0.00 0.00 0.00 9.33 0.03 0.00 -
P/NAPS 0.48 0.63 0.66 0.78 0.48 0.65 0.75 -25.67%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 27/11/08 26/08/08 -
Price 0.38 0.41 0.44 0.44 0.39 0.48 0.39 -
P/RPS 0.49 0.54 0.62 0.67 0.31 0.37 0.32 32.74%
P/EPS 14.23 8.69 10.95 31.43 15.12 7.68 6.79 63.54%
EY 7.03 11.51 9.14 3.18 6.62 13.03 14.72 -38.81%
DY 2.76 0.00 0.00 0.00 7.18 0.03 0.00 -
P/NAPS 0.59 0.63 0.69 0.69 0.62 0.74 0.62 -3.24%

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