[UMSNGB] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 231.52%
YoY- 221.65%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 18,970 19,964 17,845 20,535 10,696 13,754 15,782 13.06%
PBT 3,565 4,889 2,605 3,275 962 1,582 1,822 56.50%
Tax -975 -1,379 -797 -897 -246 -438 -615 36.00%
NP 2,590 3,510 1,808 2,378 716 1,144 1,207 66.44%
-
NP to SH 2,586 3,509 1,809 2,377 717 1,140 1,192 67.66%
-
Tax Rate 27.35% 28.21% 30.60% 27.39% 25.57% 27.69% 33.75% -
Total Cost 16,380 16,454 16,037 18,157 9,980 12,610 14,575 8.10%
-
Net Worth 107,228 104,097 103,534 101,181 98,988 98,202 99,814 4.89%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,353 - - - 2,357 -
Div Payout % - - 130.07% - - - 197.80% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 107,228 104,097 103,534 101,181 98,988 98,202 99,814 4.89%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 13.65% 17.58% 10.13% 11.58% 6.69% 8.32% 7.65% -
ROE 2.41% 3.37% 1.75% 2.35% 0.72% 1.16% 1.19% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 24.24 25.51 22.75 26.18 13.61 17.51 20.08 13.38%
EPS 3.30 4.48 2.31 3.03 0.91 1.45 1.52 67.74%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.37 1.33 1.32 1.29 1.26 1.25 1.27 5.18%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 23.71 24.96 22.31 25.67 13.37 17.19 19.73 13.04%
EPS 3.23 4.39 2.26 2.97 0.90 1.43 1.49 67.57%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 2.95 -
NAPS 1.3404 1.3012 1.2942 1.2648 1.2374 1.2275 1.2477 4.89%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.32 0.895 0.85 0.68 0.715 0.90 0.82 -
P/RPS 5.45 3.51 3.74 2.60 5.25 5.14 4.08 21.31%
P/EPS 39.95 19.96 36.85 22.44 78.34 62.02 54.07 -18.28%
EY 2.50 5.01 2.71 4.46 1.28 1.61 1.85 22.25%
DY 0.00 0.00 3.53 0.00 0.00 0.00 3.66 -
P/NAPS 0.96 0.67 0.64 0.53 0.57 0.72 0.65 29.72%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 25/11/20 24/09/20 29/06/20 25/02/20 -
Price 1.29 1.44 0.97 0.73 0.685 0.715 0.85 -
P/RPS 5.32 5.65 4.26 2.79 5.03 4.08 4.23 16.53%
P/EPS 39.04 32.12 42.06 24.09 75.06 49.27 56.04 -21.43%
EY 2.56 3.11 2.38 4.15 1.33 2.03 1.78 27.44%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.53 -
P/NAPS 0.94 1.08 0.73 0.57 0.54 0.57 0.67 25.35%

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