[UMSNGB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -71.56%
YoY- 740.58%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 60,098 45,513 30,316 15,958 62,000 46,500 29,334 61.09%
PBT 11,901 9,604 5,701 3,479 12,380 6,444 3,734 116.11%
Tax -2,414 -2,621 -1,514 -848 -3,130 -1,939 -1,254 54.56%
NP 9,487 6,983 4,187 2,631 9,250 4,505 2,480 144.00%
-
NP to SH 9,489 6,983 4,187 2,631 9,250 4,505 2,480 144.03%
-
Tax Rate 20.28% 27.29% 26.56% 24.37% 25.28% 30.09% 33.58% -
Total Cost 50,611 38,530 26,129 13,327 52,750 41,995 26,854 52.40%
-
Net Worth 80,188 77,851 73,842 72,254 71,516 66,828 65,139 14.81%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,358 - - - 1,964 - - -
Div Payout % 24.86% - - - 21.24% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 80,188 77,851 73,842 72,254 71,516 66,828 65,139 14.81%
NOSH 78,616 78,637 78,555 78,537 78,589 78,621 78,481 0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.79% 15.34% 13.81% 16.49% 14.92% 9.69% 8.45% -
ROE 11.83% 8.97% 5.67% 3.64% 12.93% 6.74% 3.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.44 57.88 38.59 20.32 78.89 59.14 37.38 60.89%
EPS 12.07 8.88 5.33 3.35 11.77 5.73 3.16 143.75%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.02 0.99 0.94 0.92 0.91 0.85 0.83 14.68%
Adjusted Per Share Value based on latest NOSH - 78,537
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.12 56.89 37.90 19.95 77.50 58.13 36.67 61.08%
EPS 11.86 8.73 5.23 3.29 11.56 5.63 3.10 144.01%
DPS 2.95 0.00 0.00 0.00 2.46 0.00 0.00 -
NAPS 1.0024 0.9731 0.923 0.9032 0.894 0.8354 0.8142 14.82%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 0.76 0.815 0.77 0.71 0.73 0.70 -
P/RPS 1.31 1.31 2.11 3.79 0.90 1.23 1.87 -21.07%
P/EPS 8.29 8.56 15.29 22.99 6.03 12.74 22.15 -47.97%
EY 12.07 11.68 6.54 4.35 16.58 7.85 4.51 92.41%
DY 3.00 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 0.98 0.77 0.87 0.84 0.78 0.86 0.84 10.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 21/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 1.25 1.05 0.80 0.89 0.815 0.75 0.70 -
P/RPS 1.64 1.81 2.07 4.38 1.03 1.27 1.87 -8.35%
P/EPS 10.36 11.82 15.01 26.57 6.92 13.09 22.15 -39.66%
EY 9.66 8.46 6.66 3.76 14.44 7.64 4.51 65.93%
DY 2.40 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 1.23 1.06 0.85 0.97 0.90 0.88 0.84 28.85%

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