[UMSNGB] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 73.7%
YoY- 228.22%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 17,366 75,228 52,544 38,934 19,964 62,830 44,985 -47.01%
PBT 4,202 13,274 9,075 8,454 4,889 8,424 5,819 -19.52%
Tax -1,180 -3,000 -1,953 -2,354 -1,379 -2,378 -1,581 -17.73%
NP 3,022 10,274 7,122 6,100 3,510 6,046 4,238 -20.20%
-
NP to SH 3,021 10,267 7,116 6,095 3,509 6,043 4,234 -20.16%
-
Tax Rate 28.08% 22.60% 21.52% 27.84% 28.21% 28.23% 27.17% -
Total Cost 14,344 64,954 45,422 32,834 16,454 56,784 40,747 -50.17%
-
Net Worth 112,591 111,330 108,194 107,228 104,097 103,534 101,181 7.39%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 2,352 - - - 2,353 - -
Div Payout % - 22.91% - - - 38.94% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 112,591 111,330 108,194 107,228 104,097 103,534 101,181 7.39%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 17.40% 13.66% 13.55% 15.67% 17.58% 9.62% 9.42% -
ROE 2.68% 9.22% 6.58% 5.68% 3.37% 5.84% 4.18% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.06 95.95 67.02 49.74 25.51 80.10 57.35 -47.13%
EPS 3.84 13.10 9.04 7.79 4.48 7.70 5.41 -20.44%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.43 1.42 1.38 1.37 1.33 1.32 1.29 7.11%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 21.71 94.04 65.68 48.67 24.96 78.54 56.23 -47.00%
EPS 3.78 12.83 8.90 7.62 4.39 7.55 5.29 -20.08%
DPS 0.00 2.94 0.00 0.00 0.00 2.94 0.00 -
NAPS 1.4074 1.3916 1.3524 1.3404 1.3012 1.2942 1.2648 7.38%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.11 1.15 1.30 1.32 0.895 0.85 0.68 -
P/RPS 5.03 1.20 1.94 2.65 3.51 1.06 1.19 161.65%
P/EPS 28.93 8.78 14.32 16.95 19.96 11.03 12.60 74.12%
EY 3.46 11.39 6.98 5.90 5.01 9.06 7.94 -42.55%
DY 0.00 2.61 0.00 0.00 0.00 3.53 0.00 -
P/NAPS 0.78 0.81 0.94 0.96 0.67 0.64 0.53 29.41%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 25/02/22 23/11/21 26/08/21 27/05/21 25/02/21 25/11/20 -
Price 1.13 1.03 1.25 1.29 1.44 0.97 0.73 -
P/RPS 5.12 1.07 1.87 2.59 5.65 1.21 1.27 153.52%
P/EPS 29.45 7.87 13.77 16.57 32.12 12.59 13.52 68.11%
EY 3.40 12.71 7.26 6.04 3.11 7.94 7.39 -40.43%
DY 0.00 2.91 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.79 0.73 0.91 0.94 1.08 0.73 0.57 24.33%

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