[UMSNGB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -13.63%
YoY- -53.62%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 77,884 49,387 22,389 106,544 77,421 50,864 25,957 107.61%
PBT 4,997 3,060 673 4,421 4,941 3,803 1,653 108.64%
Tax -1,249 -763 -136 -1,157 -1,162 -983 -421 106.05%
NP 3,748 2,297 537 3,264 3,779 2,820 1,232 109.52%
-
NP to SH 3,748 2,297 537 3,264 3,779 2,820 1,232 109.52%
-
Tax Rate 24.99% 24.93% 20.21% 26.17% 23.52% 25.85% 25.47% -
Total Cost 74,136 47,090 21,852 103,280 73,642 48,044 24,725 107.51%
-
Net Worth 51,944 50,421 48,891 48,755 49,639 48,886 50,400 2.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7 - - 4,635 - - - -
Div Payout % 0.21% - - 142.03% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 51,944 50,421 48,891 48,755 49,639 48,886 50,400 2.02%
NOSH 79,914 80,034 80,149 79,927 80,063 80,142 80,000 -0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.81% 4.65% 2.40% 3.06% 4.88% 5.54% 4.75% -
ROE 7.22% 4.56% 1.10% 6.69% 7.61% 5.77% 2.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.46 61.71 27.93 133.30 96.70 63.47 32.45 107.74%
EPS 4.69 2.87 0.67 4.08 4.72 3.52 1.54 109.67%
DPS 0.01 0.00 0.00 5.80 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.61 0.61 0.62 0.61 0.63 2.09%
Adjusted Per Share Value based on latest NOSH - 79,655
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.36 61.73 27.99 133.18 96.78 63.58 32.45 107.60%
EPS 4.69 2.87 0.67 4.08 4.72 3.53 1.54 109.67%
DPS 0.01 0.00 0.00 5.79 0.00 0.00 0.00 -
NAPS 0.6493 0.6303 0.6111 0.6094 0.6205 0.6111 0.63 2.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.42 0.47 0.52 0.50 0.50 0.52 0.56 -
P/RPS 0.43 0.76 1.86 0.38 0.52 0.82 1.73 -60.36%
P/EPS 8.96 16.38 77.61 12.24 10.59 14.78 36.36 -60.59%
EY 11.17 6.11 1.29 8.17 9.44 6.77 2.75 153.92%
DY 0.02 0.00 0.00 11.60 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.85 0.82 0.81 0.85 0.89 -18.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 22/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.48 0.39 0.49 0.54 0.49 0.55 0.52 -
P/RPS 0.49 0.63 1.75 0.41 0.51 0.87 1.60 -54.46%
P/EPS 10.23 13.59 73.13 13.22 10.38 15.63 33.77 -54.79%
EY 9.77 7.36 1.37 7.56 9.63 6.40 2.96 121.20%
DY 0.02 0.00 0.00 10.74 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.80 0.89 0.79 0.90 0.83 -7.34%

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