[UMSNGB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 74.73%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 34,666 18,615 65,871 48,522 32,960 15,865 60,098 -30.72%
PBT 7,201 4,060 13,442 11,076 6,668 2,775 11,901 -28.48%
Tax -1,942 -1,071 -3,530 -2,745 -1,903 -750 -2,414 -13.51%
NP 5,259 2,989 9,912 8,331 4,765 2,025 9,487 -32.54%
-
NP to SH 5,251 2,980 9,905 8,324 4,764 2,029 9,489 -32.62%
-
Tax Rate 26.97% 26.38% 26.26% 24.78% 28.54% 27.03% 20.28% -
Total Cost 29,407 15,626 55,959 40,191 28,195 13,840 50,611 -30.39%
-
Net Worth 90,385 88,813 88,027 85,676 82,544 79,429 80,188 8.31%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 2,357 - - - 2,358 -
Div Payout % - - 23.80% - - - 24.86% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 90,385 88,813 88,027 85,676 82,544 79,429 80,188 8.31%
NOSH 80,000 80,000 80,000 78,602 78,613 78,643 78,616 1.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.17% 16.06% 15.05% 17.17% 14.46% 12.76% 15.79% -
ROE 5.81% 3.36% 11.25% 9.72% 5.77% 2.55% 11.83% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 44.11 23.68 83.81 61.73 41.93 20.17 76.44 -30.71%
EPS 6.68 3.79 12.60 10.59 6.06 2.58 12.07 -32.61%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.15 1.13 1.12 1.09 1.05 1.01 1.02 8.33%
Adjusted Per Share Value based on latest NOSH - 78,587
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.33 23.27 82.34 60.65 41.20 19.83 75.12 -30.73%
EPS 6.56 3.73 12.38 10.41 5.96 2.54 11.86 -32.64%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 2.95 -
NAPS 1.1298 1.1102 1.1003 1.071 1.0318 0.9929 1.0024 8.31%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.28 1.26 1.24 1.36 1.20 0.91 1.00 -
P/RPS 2.90 5.32 1.48 2.20 2.86 4.51 1.31 69.93%
P/EPS 19.16 33.23 9.84 12.84 19.80 35.27 8.29 74.89%
EY 5.22 3.01 10.16 7.79 5.05 2.84 12.07 -42.84%
DY 0.00 0.00 2.42 0.00 0.00 0.00 3.00 -
P/NAPS 1.11 1.12 1.11 1.25 1.14 0.90 0.98 8.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 23/05/17 27/02/17 23/11/16 25/08/16 26/05/16 24/02/16 -
Price 1.27 1.20 1.34 1.30 1.43 1.12 1.25 -
P/RPS 2.88 5.07 1.60 2.11 3.41 5.55 1.64 45.60%
P/EPS 19.01 31.65 10.63 12.28 23.60 43.41 10.36 49.93%
EY 5.26 3.16 9.40 8.15 4.24 2.30 9.66 -33.34%
DY 0.00 0.00 2.24 0.00 0.00 0.00 2.40 -
P/NAPS 1.10 1.06 1.20 1.19 1.36 1.11 1.23 -7.18%

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