[UMSNGB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -69.91%
YoY- 46.87%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 68,150 51,776 34,666 18,615 65,871 48,522 32,960 62.08%
PBT 10,621 8,826 7,201 4,060 13,442 11,076 6,668 36.27%
Tax -3,201 -2,513 -1,942 -1,071 -3,530 -2,745 -1,903 41.30%
NP 7,420 6,313 5,259 2,989 9,912 8,331 4,765 34.23%
-
NP to SH 7,414 6,294 5,251 2,980 9,905 8,324 4,764 34.18%
-
Tax Rate 30.14% 28.47% 26.97% 26.38% 26.26% 24.78% 28.54% -
Total Cost 60,730 45,463 29,407 15,626 55,959 40,191 28,195 66.55%
-
Net Worth 91,957 91,957 90,385 88,813 88,027 85,676 82,544 7.44%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,357 - - - 2,357 - - -
Div Payout % 31.80% - - - 23.80% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 91,957 91,957 90,385 88,813 88,027 85,676 82,544 7.44%
NOSH 80,000 80,000 80,000 80,000 80,000 78,602 78,613 1.16%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.89% 12.19% 15.17% 16.06% 15.05% 17.17% 14.46% -
ROE 8.06% 6.84% 5.81% 3.36% 11.25% 9.72% 5.77% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.71 65.88 44.11 23.68 83.81 61.73 41.93 62.10%
EPS 9.43 8.01 6.68 3.79 12.60 10.59 6.06 34.17%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.17 1.17 1.15 1.13 1.12 1.09 1.05 7.45%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 85.19 64.72 43.33 23.27 82.34 60.65 41.20 62.08%
EPS 9.27 7.87 6.56 3.73 12.38 10.41 5.96 34.13%
DPS 2.95 0.00 0.00 0.00 2.95 0.00 0.00 -
NAPS 1.1495 1.1495 1.1298 1.1102 1.1003 1.071 1.0318 7.44%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.10 1.18 1.28 1.26 1.24 1.36 1.20 -
P/RPS 1.27 1.79 2.90 5.32 1.48 2.20 2.86 -41.70%
P/EPS 11.66 14.74 19.16 33.23 9.84 12.84 19.80 -29.67%
EY 8.58 6.79 5.22 3.01 10.16 7.79 5.05 42.24%
DY 2.73 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.94 1.01 1.11 1.12 1.11 1.25 1.14 -12.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 24/08/17 23/05/17 27/02/17 23/11/16 25/08/16 -
Price 1.05 1.25 1.27 1.20 1.34 1.30 1.43 -
P/RPS 1.21 1.90 2.88 5.07 1.60 2.11 3.41 -49.78%
P/EPS 11.13 15.61 19.01 31.65 10.63 12.28 23.60 -39.32%
EY 8.98 6.41 5.26 3.16 9.40 8.15 4.24 64.69%
DY 2.86 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.90 1.07 1.10 1.06 1.20 1.19 1.36 -24.00%

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