[UMSNGB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -94.04%
YoY- -80.24%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 62,000 46,500 29,334 13,570 61,987 47,148 31,131 58.09%
PBT 12,380 6,444 3,734 941 8,318 8,086 5,621 69.03%
Tax -3,130 -1,939 -1,254 -628 -3,070 -2,990 -2,093 30.67%
NP 9,250 4,505 2,480 313 5,248 5,096 3,528 89.80%
-
NP to SH 9,250 4,505 2,480 313 5,248 5,096 3,528 89.80%
-
Tax Rate 25.28% 30.09% 33.58% 66.74% 36.91% 36.98% 37.24% -
Total Cost 52,750 41,995 26,854 13,257 56,739 42,052 27,603 53.81%
-
Net Worth 71,516 66,828 65,139 62,599 63,731 62,913 61,288 10.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,964 - - - 1,967 - - -
Div Payout % 21.24% - - - 37.48% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 71,516 66,828 65,139 62,599 63,731 62,913 61,288 10.80%
NOSH 78,589 78,621 78,481 78,249 78,680 78,641 78,574 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.92% 9.69% 8.45% 2.31% 8.47% 10.81% 11.33% -
ROE 12.93% 6.74% 3.81% 0.50% 8.23% 8.10% 5.76% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.89 59.14 37.38 17.34 78.78 59.95 39.62 58.07%
EPS 11.77 5.73 3.16 0.40 6.67 6.48 4.49 89.78%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.91 0.85 0.83 0.80 0.81 0.80 0.78 10.79%
Adjusted Per Share Value based on latest NOSH - 78,249
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.50 58.13 36.67 16.96 77.48 58.94 38.91 58.10%
EPS 11.56 5.63 3.10 0.39 6.56 6.37 4.41 89.78%
DPS 2.46 0.00 0.00 0.00 2.46 0.00 0.00 -
NAPS 0.894 0.8354 0.8142 0.7825 0.7966 0.7864 0.7661 10.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.71 0.73 0.70 0.69 0.875 0.455 0.445 -
P/RPS 0.90 1.23 1.87 3.98 1.11 0.76 1.12 -13.53%
P/EPS 6.03 12.74 22.15 172.50 13.12 7.02 9.91 -28.12%
EY 16.58 7.85 4.51 0.58 7.62 14.24 10.09 39.12%
DY 3.52 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.78 0.86 0.84 0.86 1.08 0.57 0.57 23.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 27/05/14 27/02/14 25/11/13 28/08/13 -
Price 0.815 0.75 0.70 0.70 0.70 0.925 0.40 -
P/RPS 1.03 1.27 1.87 4.04 0.89 1.54 1.01 1.31%
P/EPS 6.92 13.09 22.15 175.00 10.49 14.27 8.91 -15.46%
EY 14.44 7.64 4.51 0.57 9.53 7.01 11.22 18.26%
DY 3.07 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.90 0.88 0.84 0.88 0.86 1.16 0.51 45.88%

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