[UMSNGB] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.55%
YoY- 29.15%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 14,358 15,958 15,500 17,166 15,764 13,570 14,839 -2.17%
PBT 2,222 3,479 5,936 2,710 2,793 941 232 352.86%
Tax -666 -848 -1,191 -685 -626 -628 -80 312.35%
NP 1,556 2,631 4,745 2,025 2,167 313 152 373.47%
-
NP to SH 1,556 2,631 4,745 2,025 2,167 313 152 373.47%
-
Tax Rate 29.97% 24.37% 20.06% 25.28% 22.41% 66.74% 34.48% -
Total Cost 12,802 13,327 10,755 15,141 13,597 13,257 14,687 -8.77%
-
Net Worth 73,870 72,254 71,489 66,715 65,167 62,599 64,800 9.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 1,963 - - - 2,000 -
Div Payout % - - 41.39% - - - 1,315.79% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 73,870 72,254 71,489 66,715 65,167 62,599 64,800 9.15%
NOSH 78,585 78,537 78,559 78,488 78,514 78,249 80,000 -1.18%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.84% 16.49% 30.61% 11.80% 13.75% 2.31% 1.02% -
ROE 2.11% 3.64% 6.64% 3.04% 3.33% 0.50% 0.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.27 20.32 19.73 21.87 20.08 17.34 18.55 -1.01%
EPS 1.98 3.35 6.04 2.58 2.76 0.40 0.19 379.15%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.94 0.92 0.91 0.85 0.83 0.80 0.81 10.46%
Adjusted Per Share Value based on latest NOSH - 78,488
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.95 19.95 19.38 21.46 19.71 16.96 18.55 -2.17%
EPS 1.94 3.29 5.93 2.53 2.71 0.39 0.19 372.65%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.50 -
NAPS 0.9234 0.9032 0.8936 0.8339 0.8146 0.7825 0.81 9.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.815 0.77 0.71 0.73 0.70 0.69 0.875 -
P/RPS 4.46 3.79 3.60 3.34 3.49 3.98 4.72 -3.71%
P/EPS 41.16 22.99 11.75 28.29 25.36 172.50 460.53 -80.09%
EY 2.43 4.35 8.51 3.53 3.94 0.58 0.22 398.15%
DY 0.00 0.00 3.52 0.00 0.00 0.00 2.86 -
P/NAPS 0.87 0.84 0.78 0.86 0.84 0.86 1.08 -13.45%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 26/02/15 26/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.80 0.89 0.815 0.75 0.70 0.70 0.70 -
P/RPS 4.38 4.38 4.13 3.43 3.49 4.04 3.77 10.54%
P/EPS 40.40 26.57 13.49 29.07 25.36 175.00 368.42 -77.18%
EY 2.48 3.76 7.41 3.44 3.94 0.57 0.27 340.37%
DY 0.00 0.00 3.07 0.00 0.00 0.00 3.57 -
P/NAPS 0.85 0.97 0.90 0.88 0.84 0.88 0.86 -0.77%

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