[UMSNGB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.41%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,544 45,557 28,506 13,115 99,661 77,884 49,387 17.00%
PBT 2,370 3,528 1,926 264 2,565 4,997 3,060 -15.62%
Tax -237 -698 -320 16 -505 -1,249 -763 -54.03%
NP 2,133 2,830 1,606 280 2,060 3,748 2,297 -4.80%
-
NP to SH 2,133 2,830 1,606 280 2,060 3,748 2,297 -4.80%
-
Tax Rate 10.00% 19.78% 16.61% -6.06% 19.69% 24.99% 24.93% -
Total Cost 60,411 42,727 26,900 12,835 97,601 74,136 47,090 18.01%
-
Net Worth 51,128 51,963 51,136 51,199 50,302 51,944 50,421 0.93%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 838 - - - 2,235 7 - -
Div Payout % 39.33% - - - 108.53% 0.21% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 51,128 51,963 51,136 51,199 50,302 51,944 50,421 0.93%
NOSH 79,887 79,943 79,900 80,000 79,844 79,914 80,034 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.41% 6.21% 5.63% 2.13% 2.07% 4.81% 4.65% -
ROE 4.17% 5.45% 3.14% 0.55% 4.10% 7.22% 4.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.29 56.99 35.68 16.39 124.82 97.46 61.71 17.14%
EPS 2.67 3.54 2.01 0.35 2.58 4.69 2.87 -4.68%
DPS 1.05 0.00 0.00 0.00 2.80 0.01 0.00 -
NAPS 0.64 0.65 0.64 0.64 0.63 0.65 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.18 56.95 35.63 16.39 124.58 97.36 61.73 17.00%
EPS 2.67 3.54 2.01 0.35 2.58 4.69 2.87 -4.68%
DPS 1.05 0.00 0.00 0.00 2.79 0.01 0.00 -
NAPS 0.6391 0.6495 0.6392 0.64 0.6288 0.6493 0.6303 0.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.41 0.42 0.50 0.30 0.42 0.47 -
P/RPS 0.40 0.72 1.18 3.05 0.24 0.43 0.76 -34.73%
P/EPS 11.61 11.58 20.90 142.86 11.63 8.96 16.38 -20.45%
EY 8.61 8.63 4.79 0.70 8.60 11.17 6.11 25.61%
DY 3.39 0.00 0.00 0.00 9.33 0.02 0.00 -
P/NAPS 0.48 0.63 0.66 0.78 0.48 0.65 0.75 -25.67%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 27/11/08 26/08/08 -
Price 0.38 0.41 0.44 0.44 0.39 0.48 0.39 -
P/RPS 0.49 0.72 1.23 2.68 0.31 0.49 0.63 -15.38%
P/EPS 14.23 11.58 21.89 125.71 15.12 10.23 13.59 3.10%
EY 7.03 8.63 4.57 0.80 6.62 9.77 7.36 -3.00%
DY 2.76 0.00 0.00 0.00 7.18 0.02 0.00 -
P/NAPS 0.59 0.63 0.69 0.69 0.62 0.74 0.62 -3.24%

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