[UMSNGB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -90.53%
YoY- -27.86%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 67,740 50,110 31,916 14,449 62,544 45,557 28,506 77.79%
PBT 3,410 2,495 1,946 865 2,370 3,528 1,926 46.19%
Tax -1,310 -642 -516 -232 -237 -698 -320 155.25%
NP 2,100 1,853 1,430 633 2,133 2,830 1,606 19.51%
-
NP to SH 2,100 1,853 951 202 2,133 2,830 1,606 19.51%
-
Tax Rate 38.42% 25.73% 26.52% 26.82% 10.00% 19.78% 16.61% -
Total Cost 65,640 48,257 30,486 13,816 60,411 42,727 26,900 80.95%
-
Net Worth 51,102 51,117 34,002 16,364 51,128 51,963 51,136 -0.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 838 - - - 838 - - -
Div Payout % 39.92% - - - 39.33% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 51,102 51,117 34,002 16,364 51,128 51,963 51,136 -0.04%
NOSH 79,847 79,870 53,128 25,569 79,887 79,943 79,900 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.10% 3.70% 4.48% 4.38% 3.41% 6.21% 5.63% -
ROE 4.11% 3.63% 2.80% 1.23% 4.17% 5.45% 3.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 84.84 62.74 60.07 56.51 78.29 56.99 35.68 77.86%
EPS 2.63 2.32 1.79 0.79 2.67 3.54 2.01 19.57%
DPS 1.05 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.64 0.64 0.65 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 25,569
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 84.68 62.64 39.90 18.06 78.18 56.95 35.63 77.81%
EPS 2.63 2.32 1.19 0.25 2.67 3.54 2.01 19.57%
DPS 1.05 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.6388 0.639 0.425 0.2046 0.6391 0.6495 0.6392 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.27 0.28 0.31 0.40 0.31 0.41 0.42 -
P/RPS 0.32 0.45 0.52 0.71 0.40 0.72 1.18 -58.00%
P/EPS 10.27 12.07 17.32 50.63 11.61 11.58 20.90 -37.64%
EY 9.74 8.29 5.77 1.98 8.61 8.63 4.79 60.29%
DY 3.89 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 0.42 0.44 0.48 0.63 0.48 0.63 0.66 -25.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.29 0.31 0.33 0.36 0.38 0.41 0.44 -
P/RPS 0.34 0.49 0.55 0.64 0.49 0.72 1.23 -57.46%
P/EPS 11.03 13.36 18.44 45.57 14.23 11.58 21.89 -36.59%
EY 9.07 7.48 5.42 2.19 7.03 8.63 4.57 57.73%
DY 3.62 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 0.45 0.48 0.52 0.56 0.59 0.63 0.69 -24.73%

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