[UMSNGB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.47%
YoY- 55.26%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 47,148 31,131 15,458 61,971 46,131 41,046 19,121 82.41%
PBT 8,086 5,621 2,546 8,305 6,613 4,640 1,780 174.03%
Tax -2,990 -2,093 -962 -1,969 -2,004 -1,464 -619 185.47%
NP 5,096 3,528 1,584 6,336 4,609 3,176 1,161 167.83%
-
NP to SH 5,096 3,528 1,584 6,336 4,609 3,176 1,161 167.83%
-
Tax Rate 36.98% 37.24% 37.78% 23.71% 30.30% 31.55% 34.78% -
Total Cost 42,052 27,603 13,874 55,635 41,522 37,870 17,960 76.23%
-
Net Worth 62,913 61,288 59,892 58,681 58,110 56,657 54,446 10.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,585 - - - -
Div Payout % - - - 25.03% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 62,913 61,288 59,892 58,681 58,110 56,657 54,446 10.10%
NOSH 78,641 78,574 78,805 79,299 79,602 79,798 80,068 -1.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.81% 11.33% 10.25% 10.22% 9.99% 7.74% 6.07% -
ROE 8.10% 5.76% 2.64% 10.80% 7.93% 5.61% 2.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.95 39.62 19.62 78.15 57.95 51.44 23.88 84.61%
EPS 6.48 4.49 2.01 7.99 5.79 3.98 1.45 171.06%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.74 0.73 0.71 0.68 11.43%
Adjusted Per Share Value based on latest NOSH - 78,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.94 38.91 19.32 77.46 57.66 51.31 23.90 82.43%
EPS 6.37 4.41 1.98 7.92 5.76 3.97 1.45 167.99%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
NAPS 0.7864 0.7661 0.7487 0.7335 0.7264 0.7082 0.6806 10.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.455 0.445 0.365 0.37 0.35 0.32 0.32 -
P/RPS 0.76 1.12 1.86 0.47 0.60 0.62 1.34 -31.45%
P/EPS 7.02 9.91 18.16 4.63 6.04 8.04 22.07 -53.37%
EY 14.24 10.09 5.51 21.59 16.54 12.44 4.53 114.43%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.48 0.50 0.48 0.45 0.47 13.71%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 28/08/12 28/05/12 -
Price 0.925 0.40 0.42 0.36 0.37 0.34 0.37 -
P/RPS 1.54 1.01 2.14 0.46 0.64 0.66 1.55 -0.43%
P/EPS 14.27 8.91 20.90 4.51 6.39 8.54 25.52 -32.10%
EY 7.01 11.22 4.79 22.19 15.65 11.71 3.92 47.27%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 1.16 0.51 0.55 0.49 0.51 0.48 0.54 66.40%

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