[UMSNGB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.0%
YoY- 36.43%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 61,987 47,148 31,131 15,458 61,971 46,131 41,046 31.53%
PBT 8,318 8,086 5,621 2,546 8,305 6,613 4,640 47.41%
Tax -3,070 -2,990 -2,093 -962 -1,969 -2,004 -1,464 63.61%
NP 5,248 5,096 3,528 1,584 6,336 4,609 3,176 39.64%
-
NP to SH 5,248 5,096 3,528 1,584 6,336 4,609 3,176 39.64%
-
Tax Rate 36.91% 36.98% 37.24% 37.78% 23.71% 30.30% 31.55% -
Total Cost 56,739 42,052 27,603 13,874 55,635 41,522 37,870 30.83%
-
Net Worth 63,731 62,913 61,288 59,892 58,681 58,110 56,657 8.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,967 - - - 1,585 - - -
Div Payout % 37.48% - - - 25.03% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 63,731 62,913 61,288 59,892 58,681 58,110 56,657 8.13%
NOSH 78,680 78,641 78,574 78,805 79,299 79,602 79,798 -0.93%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.47% 10.81% 11.33% 10.25% 10.22% 9.99% 7.74% -
ROE 8.23% 8.10% 5.76% 2.64% 10.80% 7.93% 5.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.78 59.95 39.62 19.62 78.15 57.95 51.44 32.76%
EPS 6.67 6.48 4.49 2.01 7.99 5.79 3.98 40.95%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.81 0.80 0.78 0.76 0.74 0.73 0.71 9.15%
Adjusted Per Share Value based on latest NOSH - 78,805
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.48 58.94 38.91 19.32 77.46 57.66 51.31 31.52%
EPS 6.56 6.37 4.41 1.98 7.92 5.76 3.97 39.64%
DPS 2.46 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 0.7966 0.7864 0.7661 0.7487 0.7335 0.7264 0.7082 8.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.875 0.455 0.445 0.365 0.37 0.35 0.32 -
P/RPS 1.11 0.76 1.12 1.86 0.47 0.60 0.62 47.28%
P/EPS 13.12 7.02 9.91 18.16 4.63 6.04 8.04 38.48%
EY 7.62 14.24 10.09 5.51 21.59 16.54 12.44 -27.80%
DY 2.86 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 1.08 0.57 0.57 0.48 0.50 0.48 0.45 78.97%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 28/08/12 -
Price 0.70 0.925 0.40 0.42 0.36 0.37 0.34 -
P/RPS 0.89 1.54 1.01 2.14 0.46 0.64 0.66 21.99%
P/EPS 10.49 14.27 8.91 20.90 4.51 6.39 8.54 14.65%
EY 9.53 7.01 11.22 4.79 22.19 15.65 11.71 -12.79%
DY 3.57 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.86 1.16 0.51 0.55 0.49 0.51 0.48 47.35%

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