[UMSNGB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 128.0%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 38,934 19,964 62,830 44,985 24,450 13,754 63,452 -27.81%
PBT 8,454 4,889 8,424 5,819 2,544 1,582 5,696 30.14%
Tax -2,354 -1,379 -2,378 -1,581 -684 -438 -1,635 27.53%
NP 6,100 3,510 6,046 4,238 1,860 1,144 4,061 31.19%
-
NP to SH 6,095 3,509 6,043 4,234 1,857 1,140 4,030 31.79%
-
Tax Rate 27.84% 28.21% 28.23% 27.17% 26.89% 27.69% 28.70% -
Total Cost 32,834 16,454 56,784 40,747 22,590 12,610 59,391 -32.66%
-
Net Worth 107,228 104,097 103,534 101,181 98,988 98,202 99,814 4.89%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,353 - - - 2,357 -
Div Payout % - - 38.94% - - - 58.51% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 107,228 104,097 103,534 101,181 98,988 98,202 99,814 4.89%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.67% 17.58% 9.62% 9.42% 7.61% 8.32% 6.40% -
ROE 5.68% 3.37% 5.84% 4.18% 1.88% 1.16% 4.04% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 49.74 25.51 80.10 57.35 31.12 17.51 80.73 -27.61%
EPS 7.79 4.48 7.70 5.41 2.36 1.45 5.13 32.14%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.37 1.33 1.32 1.29 1.26 1.25 1.27 5.18%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 48.67 24.96 78.54 56.23 30.56 17.19 79.32 -27.81%
EPS 7.62 4.39 7.55 5.29 2.32 1.43 5.04 31.76%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 2.95 -
NAPS 1.3404 1.3012 1.2942 1.2648 1.2374 1.2275 1.2477 4.89%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.32 0.895 0.85 0.68 0.715 0.90 0.82 -
P/RPS 2.65 3.51 1.06 1.19 2.30 5.14 1.02 89.09%
P/EPS 16.95 19.96 11.03 12.60 30.25 62.02 15.99 3.96%
EY 5.90 5.01 9.06 7.94 3.31 1.61 6.25 -3.77%
DY 0.00 0.00 3.53 0.00 0.00 0.00 3.66 -
P/NAPS 0.96 0.67 0.64 0.53 0.57 0.72 0.65 29.72%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 25/11/20 24/09/20 29/06/20 25/02/20 -
Price 1.29 1.44 0.97 0.73 0.685 0.715 0.85 -
P/RPS 2.59 5.65 1.21 1.27 2.20 4.08 1.05 82.66%
P/EPS 16.57 32.12 12.59 13.52 28.98 49.27 16.58 -0.04%
EY 6.04 3.11 7.94 7.39 3.45 2.03 6.03 0.11%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.53 -
P/NAPS 0.94 1.08 0.73 0.57 0.54 0.57 0.67 25.35%

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