[UMSNGB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 33.69%
YoY- 225.53%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 21,925 19,121 20,733 21,323 20,698 16,884 17,630 15.65%
PBT 2,860 1,780 1,080 1,986 1,300 808 915 113.92%
Tax -845 -619 89 -609 -270 -303 -668 16.98%
NP 2,015 1,161 1,169 1,377 1,030 505 247 305.76%
-
NP to SH 2,015 1,161 1,169 1,377 1,030 505 247 305.76%
-
Tax Rate 29.55% 34.78% -8.24% 30.66% 20.77% 37.50% 73.01% -
Total Cost 19,910 17,960 19,564 19,946 19,668 16,379 17,383 9.47%
-
Net Worth 56,547 54,446 55,070 53,638 51,899 52,103 50,993 7.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,197 - - - 836 -
Div Payout % - - 102.41% - - - 338.71% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 56,547 54,446 55,070 53,638 51,899 52,103 50,993 7.14%
NOSH 79,644 80,068 80,000 80,058 79,844 80,158 79,677 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.19% 6.07% 5.64% 6.46% 4.98% 2.99% 1.40% -
ROE 3.56% 2.13% 2.12% 2.57% 1.98% 0.97% 0.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.53 23.88 25.98 26.63 25.92 21.06 22.13 15.68%
EPS 2.53 1.45 1.46 1.72 1.29 0.63 0.31 305.87%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.05 -
NAPS 0.71 0.68 0.69 0.67 0.65 0.65 0.64 7.17%
Adjusted Per Share Value based on latest NOSH - 80,058
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.41 23.90 25.92 26.65 25.87 21.11 22.04 15.66%
EPS 2.52 1.45 1.46 1.72 1.29 0.63 0.31 304.80%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.05 -
NAPS 0.7068 0.6806 0.6884 0.6705 0.6487 0.6513 0.6374 7.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.32 0.24 0.255 0.25 0.29 0.27 -
P/RPS 1.16 1.34 0.92 0.96 0.96 1.38 1.22 -3.30%
P/EPS 12.65 22.07 16.39 14.83 19.38 46.03 87.10 -72.40%
EY 7.91 4.53 6.10 6.75 5.16 2.17 1.15 262.10%
DY 0.00 0.00 6.25 0.00 0.00 0.00 3.89 -
P/NAPS 0.45 0.47 0.35 0.38 0.38 0.45 0.42 4.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 28/02/12 23/11/11 23/08/11 25/05/11 25/02/11 -
Price 0.34 0.37 0.31 0.28 0.26 0.30 0.29 -
P/RPS 1.24 1.55 1.19 1.05 1.00 1.42 1.31 -3.59%
P/EPS 13.44 25.52 21.16 16.28 20.16 47.62 93.55 -72.60%
EY 7.44 3.92 4.72 6.14 4.96 2.10 1.07 264.73%
DY 0.00 0.00 4.84 0.00 0.00 0.00 3.62 -
P/NAPS 0.48 0.54 0.45 0.42 0.40 0.46 0.45 4.40%

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