[UMSNGB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 18.99%
YoY- 4.38%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 51,776 34,666 18,615 65,871 48,522 32,960 15,865 119.86%
PBT 8,826 7,201 4,060 13,442 11,076 6,668 2,775 116.12%
Tax -2,513 -1,942 -1,071 -3,530 -2,745 -1,903 -750 123.75%
NP 6,313 5,259 2,989 9,912 8,331 4,765 2,025 113.25%
-
NP to SH 6,294 5,251 2,980 9,905 8,324 4,764 2,029 112.55%
-
Tax Rate 28.47% 26.97% 26.38% 26.26% 24.78% 28.54% 27.03% -
Total Cost 45,463 29,407 15,626 55,959 40,191 28,195 13,840 120.81%
-
Net Worth 91,957 90,385 88,813 88,027 85,676 82,544 79,429 10.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 2,357 - - - -
Div Payout % - - - 23.80% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 91,957 90,385 88,813 88,027 85,676 82,544 79,429 10.24%
NOSH 80,000 80,000 80,000 80,000 78,602 78,613 78,643 1.14%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.19% 15.17% 16.06% 15.05% 17.17% 14.46% 12.76% -
ROE 6.84% 5.81% 3.36% 11.25% 9.72% 5.77% 2.55% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 65.88 44.11 23.68 83.81 61.73 41.93 20.17 119.98%
EPS 8.01 6.68 3.79 12.60 10.59 6.06 2.58 112.67%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.13 1.12 1.09 1.05 1.01 10.29%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 64.72 43.33 23.27 82.34 60.65 41.20 19.83 119.86%
EPS 7.87 6.56 3.73 12.38 10.41 5.96 2.54 112.38%
DPS 0.00 0.00 0.00 2.95 0.00 0.00 0.00 -
NAPS 1.1495 1.1298 1.1102 1.1003 1.071 1.0318 0.9929 10.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.18 1.28 1.26 1.24 1.36 1.20 0.91 -
P/RPS 1.79 2.90 5.32 1.48 2.20 2.86 4.51 -45.96%
P/EPS 14.74 19.16 33.23 9.84 12.84 19.80 35.27 -44.07%
EY 6.79 5.22 3.01 10.16 7.79 5.05 2.84 78.70%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.12 1.11 1.25 1.14 0.90 7.98%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 23/05/17 27/02/17 23/11/16 25/08/16 26/05/16 -
Price 1.25 1.27 1.20 1.34 1.30 1.43 1.12 -
P/RPS 1.90 2.88 5.07 1.60 2.11 3.41 5.55 -51.03%
P/EPS 15.61 19.01 31.65 10.63 12.28 23.60 43.41 -49.40%
EY 6.41 5.26 3.16 9.40 8.15 4.24 2.30 97.91%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 1.07 1.10 1.06 1.20 1.19 1.36 1.11 -2.41%

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