[UMSNGB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 105.33%
YoY- 76.26%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 45,513 30,316 15,958 62,000 46,500 29,334 13,570 123.89%
PBT 9,604 5,701 3,479 12,380 6,444 3,734 941 369.85%
Tax -2,621 -1,514 -848 -3,130 -1,939 -1,254 -628 158.99%
NP 6,983 4,187 2,631 9,250 4,505 2,480 313 691.00%
-
NP to SH 6,983 4,187 2,631 9,250 4,505 2,480 313 691.00%
-
Tax Rate 27.29% 26.56% 24.37% 25.28% 30.09% 33.58% 66.74% -
Total Cost 38,530 26,129 13,327 52,750 41,995 26,854 13,257 103.52%
-
Net Worth 77,851 73,842 72,254 71,516 66,828 65,139 62,599 15.63%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 1,964 - - - -
Div Payout % - - - 21.24% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 77,851 73,842 72,254 71,516 66,828 65,139 62,599 15.63%
NOSH 78,637 78,555 78,537 78,589 78,621 78,481 78,249 0.32%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.34% 13.81% 16.49% 14.92% 9.69% 8.45% 2.31% -
ROE 8.97% 5.67% 3.64% 12.93% 6.74% 3.81% 0.50% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.88 38.59 20.32 78.89 59.14 37.38 17.34 123.18%
EPS 8.88 5.33 3.35 11.77 5.73 3.16 0.40 688.40%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.92 0.91 0.85 0.83 0.80 15.24%
Adjusted Per Share Value based on latest NOSH - 78,559
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.89 37.90 19.95 77.50 58.13 36.67 16.96 123.91%
EPS 8.73 5.23 3.29 11.56 5.63 3.10 0.39 692.76%
DPS 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
NAPS 0.9731 0.923 0.9032 0.894 0.8354 0.8142 0.7825 15.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.76 0.815 0.77 0.71 0.73 0.70 0.69 -
P/RPS 1.31 2.11 3.79 0.90 1.23 1.87 3.98 -52.29%
P/EPS 8.56 15.29 22.99 6.03 12.74 22.15 172.50 -86.47%
EY 11.68 6.54 4.35 16.58 7.85 4.51 0.58 638.83%
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.84 0.78 0.86 0.84 0.86 -7.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 21/08/15 27/05/15 26/02/15 26/11/14 27/08/14 27/05/14 -
Price 1.05 0.80 0.89 0.815 0.75 0.70 0.70 -
P/RPS 1.81 2.07 4.38 1.03 1.27 1.87 4.04 -41.42%
P/EPS 11.82 15.01 26.57 6.92 13.09 22.15 175.00 -83.38%
EY 8.46 6.66 3.76 14.44 7.64 4.51 0.57 502.95%
DY 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
P/NAPS 1.06 0.85 0.97 0.90 0.88 0.84 0.88 13.19%

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