[UMSNGB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 44.28%
YoY- 69.9%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 52,194 36,199 17,366 75,228 52,544 38,934 19,964 89.66%
PBT 10,965 9,646 4,202 13,274 9,075 8,454 4,889 71.25%
Tax -2,190 -2,448 -1,180 -3,000 -1,953 -2,354 -1,379 36.08%
NP 8,775 7,198 3,022 10,274 7,122 6,100 3,510 84.09%
-
NP to SH 8,762 7,196 3,021 10,267 7,116 6,095 3,509 83.95%
-
Tax Rate 19.97% 25.38% 28.08% 22.60% 21.52% 27.84% 28.21% -
Total Cost 43,419 29,001 14,344 64,954 45,422 32,834 16,454 90.84%
-
Net Worth 118,889 117,315 112,591 111,330 108,194 107,228 104,097 9.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 2,352 - - - -
Div Payout % - - - 22.91% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 118,889 117,315 112,591 111,330 108,194 107,228 104,097 9.25%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.81% 19.88% 17.40% 13.66% 13.55% 15.67% 17.58% -
ROE 7.37% 6.13% 2.68% 9.22% 6.58% 5.68% 3.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 66.29 45.98 22.06 95.95 67.02 49.74 25.51 88.90%
EPS 11.13 9.14 3.84 13.10 9.04 7.79 4.48 83.33%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.43 1.42 1.38 1.37 1.33 8.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.24 45.25 21.71 94.04 65.68 48.67 24.96 89.63%
EPS 10.95 9.00 3.78 12.83 8.90 7.62 4.39 83.81%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 1.4861 1.4664 1.4074 1.3916 1.3524 1.3404 1.3012 9.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.93 1.00 1.11 1.15 1.30 1.32 0.895 -
P/RPS 1.40 2.18 5.03 1.20 1.94 2.65 3.51 -45.78%
P/EPS 8.36 10.94 28.93 8.78 14.32 16.95 19.96 -43.99%
EY 11.97 9.14 3.46 11.39 6.98 5.90 5.01 78.62%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.78 0.81 0.94 0.96 0.67 -5.03%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 22/08/22 23/05/22 25/02/22 23/11/21 26/08/21 27/05/21 -
Price 0.97 0.94 1.13 1.03 1.25 1.29 1.44 -
P/RPS 1.46 2.04 5.12 1.07 1.87 2.59 5.65 -59.39%
P/EPS 8.72 10.29 29.45 7.87 13.77 16.57 32.12 -58.03%
EY 11.47 9.72 3.40 12.71 7.26 6.04 3.11 138.51%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.79 0.73 0.91 0.94 1.08 -29.42%

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