[UMSNGB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.98%
YoY- -17.17%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 46,500 29,334 13,570 61,987 47,148 31,131 15,458 108.24%
PBT 6,444 3,734 941 8,318 8,086 5,621 2,546 85.61%
Tax -1,939 -1,254 -628 -3,070 -2,990 -2,093 -962 59.49%
NP 4,505 2,480 313 5,248 5,096 3,528 1,584 100.60%
-
NP to SH 4,505 2,480 313 5,248 5,096 3,528 1,584 100.60%
-
Tax Rate 30.09% 33.58% 66.74% 36.91% 36.98% 37.24% 37.78% -
Total Cost 41,995 26,854 13,257 56,739 42,052 27,603 13,874 109.10%
-
Net Worth 66,828 65,139 62,599 63,731 62,913 61,288 59,892 7.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 1,967 - - - -
Div Payout % - - - 37.48% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 66,828 65,139 62,599 63,731 62,913 61,288 59,892 7.57%
NOSH 78,621 78,481 78,249 78,680 78,641 78,574 78,805 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.69% 8.45% 2.31% 8.47% 10.81% 11.33% 10.25% -
ROE 6.74% 3.81% 0.50% 8.23% 8.10% 5.76% 2.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.14 37.38 17.34 78.78 59.95 39.62 19.62 108.52%
EPS 5.73 3.16 0.40 6.67 6.48 4.49 2.01 100.92%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.80 0.81 0.80 0.78 0.76 7.73%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 58.13 36.67 16.96 77.48 58.94 38.91 19.32 108.27%
EPS 5.63 3.10 0.39 6.56 6.37 4.41 1.98 100.57%
DPS 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
NAPS 0.8354 0.8142 0.7825 0.7966 0.7864 0.7661 0.7487 7.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.73 0.70 0.69 0.875 0.455 0.445 0.365 -
P/RPS 1.23 1.87 3.98 1.11 0.76 1.12 1.86 -24.07%
P/EPS 12.74 22.15 172.50 13.12 7.02 9.91 18.16 -21.02%
EY 7.85 4.51 0.58 7.62 14.24 10.09 5.51 26.58%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 0.86 1.08 0.57 0.57 0.48 47.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 27/05/14 27/02/14 25/11/13 28/08/13 30/05/13 -
Price 0.75 0.70 0.70 0.70 0.925 0.40 0.42 -
P/RPS 1.27 1.87 4.04 0.89 1.54 1.01 2.14 -29.35%
P/EPS 13.09 22.15 175.00 10.49 14.27 8.91 20.90 -26.77%
EY 7.64 4.51 0.57 9.53 7.01 11.22 4.79 36.47%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.88 0.86 1.16 0.51 0.55 36.75%

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