[UMSNGB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 173.56%
YoY- 106.91%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 15,458 61,971 46,131 41,046 19,121 79,638 58,905 -58.97%
PBT 2,546 8,305 6,613 4,640 1,780 5,174 4,094 -27.12%
Tax -962 -1,969 -2,004 -1,464 -619 -1,093 -1,182 -12.81%
NP 1,584 6,336 4,609 3,176 1,161 4,081 2,912 -33.33%
-
NP to SH 1,584 6,336 4,609 3,176 1,161 4,081 2,912 -33.33%
-
Tax Rate 37.78% 23.71% 30.30% 31.55% 34.78% 21.12% 28.87% -
Total Cost 13,874 55,635 41,522 37,870 17,960 75,557 55,993 -60.51%
-
Net Worth 59,892 58,681 58,110 56,657 54,446 55,070 53,453 7.87%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 1,585 - - - 1,197 - -
Div Payout % - 25.03% - - - 29.34% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 59,892 58,681 58,110 56,657 54,446 55,070 53,453 7.87%
NOSH 78,805 79,299 79,602 79,798 80,068 80,000 79,780 -0.81%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.25% 10.22% 9.99% 7.74% 6.07% 5.12% 4.94% -
ROE 2.64% 10.80% 7.93% 5.61% 2.13% 7.41% 5.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.62 78.15 57.95 51.44 23.88 99.78 73.83 -58.63%
EPS 2.01 7.99 5.79 3.98 1.45 5.11 3.65 -32.79%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.76 0.74 0.73 0.71 0.68 0.69 0.67 8.75%
Adjusted Per Share Value based on latest NOSH - 79,644
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.32 77.46 57.66 51.31 23.90 99.55 73.63 -58.98%
EPS 1.98 7.92 5.76 3.97 1.45 5.10 3.64 -33.33%
DPS 0.00 1.98 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.7487 0.7335 0.7264 0.7082 0.6806 0.6884 0.6682 7.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.365 0.37 0.35 0.32 0.32 0.24 0.255 -
P/RPS 1.86 0.47 0.60 0.62 1.34 0.24 0.35 204.22%
P/EPS 18.16 4.63 6.04 8.04 22.07 4.69 6.99 88.87%
EY 5.51 21.59 16.54 12.44 4.53 21.31 14.31 -47.04%
DY 0.00 5.41 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.48 0.50 0.48 0.45 0.47 0.35 0.38 16.83%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 28/11/12 28/08/12 28/05/12 28/02/12 23/11/11 -
Price 0.42 0.36 0.37 0.34 0.37 0.31 0.28 -
P/RPS 2.14 0.46 0.64 0.66 1.55 0.31 0.38 216.20%
P/EPS 20.90 4.51 6.39 8.54 25.52 6.06 7.67 94.97%
EY 4.79 22.19 15.65 11.71 3.92 16.49 13.04 -48.67%
DY 0.00 5.56 0.00 0.00 0.00 4.84 0.00 -
P/NAPS 0.55 0.49 0.51 0.48 0.54 0.45 0.42 19.67%

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