[UMSNGB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.21%
YoY- -24.49%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 31,916 14,449 62,544 45,557 28,506 13,115 99,661 -53.28%
PBT 1,946 865 2,370 3,528 1,926 264 2,565 -16.85%
Tax -516 -232 -237 -698 -320 16 -505 1.45%
NP 1,430 633 2,133 2,830 1,606 280 2,060 -21.65%
-
NP to SH 951 202 2,133 2,830 1,606 280 2,060 -40.35%
-
Tax Rate 26.52% 26.82% 10.00% 19.78% 16.61% -6.06% 19.69% -
Total Cost 30,486 13,816 60,411 42,727 26,900 12,835 97,601 -54.06%
-
Net Worth 34,002 16,364 51,128 51,963 51,136 51,199 50,302 -23.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 838 - - - 2,235 -
Div Payout % - - 39.33% - - - 108.53% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 34,002 16,364 51,128 51,963 51,136 51,199 50,302 -23.03%
NOSH 53,128 25,569 79,887 79,943 79,900 80,000 79,844 -23.83%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.48% 4.38% 3.41% 6.21% 5.63% 2.13% 2.07% -
ROE 2.80% 1.23% 4.17% 5.45% 3.14% 0.55% 4.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.07 56.51 78.29 56.99 35.68 16.39 124.82 -38.67%
EPS 1.79 0.79 2.67 3.54 2.01 0.35 2.58 -21.68%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 2.80 -
NAPS 0.64 0.64 0.64 0.65 0.64 0.64 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.90 18.06 78.18 56.95 35.63 16.39 124.58 -53.28%
EPS 1.19 0.25 2.67 3.54 2.01 0.35 2.58 -40.38%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 2.79 -
NAPS 0.425 0.2046 0.6391 0.6495 0.6392 0.64 0.6288 -23.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.31 0.40 0.31 0.41 0.42 0.50 0.30 -
P/RPS 0.52 0.71 0.40 0.72 1.18 3.05 0.24 67.67%
P/EPS 17.32 50.63 11.61 11.58 20.90 142.86 11.63 30.50%
EY 5.77 1.98 8.61 8.63 4.79 0.70 8.60 -23.41%
DY 0.00 0.00 3.39 0.00 0.00 0.00 9.33 -
P/NAPS 0.48 0.63 0.48 0.63 0.66 0.78 0.48 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 -
Price 0.33 0.36 0.38 0.41 0.44 0.44 0.39 -
P/RPS 0.55 0.64 0.49 0.72 1.23 2.68 0.31 46.70%
P/EPS 18.44 45.57 14.23 11.58 21.89 125.71 15.12 14.19%
EY 5.42 2.19 7.03 8.63 4.57 0.80 6.62 -12.51%
DY 0.00 0.00 2.76 0.00 0.00 0.00 7.18 -
P/NAPS 0.52 0.56 0.59 0.63 0.69 0.69 0.62 -11.09%

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