[UMSNGB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -3.81%
YoY- 150.0%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 79,638 78,540 75,164 67,536 67,740 66,813 63,832 15.84%
PBT 5,174 5,458 4,216 3,232 3,410 3,326 3,892 20.83%
Tax -1,093 -1,576 -1,146 -1,212 -1,310 -856 -1,032 3.89%
NP 4,081 3,882 3,070 2,020 2,100 2,470 2,860 26.66%
-
NP to SH 4,081 3,882 3,070 2,020 2,100 2,470 1,902 66.12%
-
Tax Rate 21.12% 28.88% 27.18% 37.50% 38.42% 25.74% 26.52% -
Total Cost 75,557 74,657 72,094 65,516 65,640 64,342 60,972 15.32%
-
Net Worth 55,070 53,453 51,966 52,103 51,102 51,117 34,002 37.79%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,197 - - - 838 - - -
Div Payout % 29.34% - - - 39.92% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 55,070 53,453 51,966 52,103 51,102 51,117 34,002 37.79%
NOSH 80,000 79,780 79,947 80,158 79,847 79,870 53,128 31.27%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.12% 4.94% 4.08% 2.99% 3.10% 3.70% 4.48% -
ROE 7.41% 7.26% 5.91% 3.88% 4.11% 4.83% 5.59% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.78 98.44 94.02 84.25 84.84 83.65 120.15 -11.61%
EPS 5.11 4.87 3.84 2.52 2.63 3.09 3.58 26.69%
DPS 1.50 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.69 0.67 0.65 0.65 0.64 0.64 0.64 5.12%
Adjusted Per Share Value based on latest NOSH - 80,158
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.55 98.18 93.96 84.42 84.68 83.52 79.79 15.84%
EPS 5.10 4.85 3.84 2.53 2.63 3.09 2.38 65.98%
DPS 1.50 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.6884 0.6682 0.6496 0.6513 0.6388 0.639 0.425 37.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.24 0.255 0.25 0.29 0.27 0.28 0.31 -
P/RPS 0.24 0.26 0.27 0.34 0.32 0.33 0.26 -5.18%
P/EPS 4.69 5.24 6.51 11.51 10.27 9.05 8.66 -33.48%
EY 21.31 19.08 15.36 8.69 9.74 11.05 11.55 50.26%
DY 6.25 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.45 0.42 0.44 0.48 -18.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 23/08/11 25/05/11 25/02/11 26/11/10 27/08/10 -
Price 0.31 0.28 0.26 0.30 0.29 0.31 0.33 -
P/RPS 0.31 0.28 0.28 0.36 0.34 0.37 0.27 9.61%
P/EPS 6.06 5.75 6.77 11.90 11.03 10.02 9.22 -24.34%
EY 16.49 17.38 14.77 8.40 9.07 9.98 10.85 32.08%
DY 4.84 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.45 0.42 0.40 0.46 0.45 0.48 0.52 -9.16%

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