[UMSNGB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -156.94%
YoY- 58.71%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 18,194 17,467 14,449 16,987 17,051 15,391 13,115 24.36%
PBT 549 1,081 865 -1,158 1,602 1,662 264 62.84%
Tax -126 -284 -232 461 -378 -336 16 -
NP 423 797 633 -697 1,224 1,326 280 31.62%
-
NP to SH 423 749 202 -697 1,224 1,326 280 31.62%
-
Tax Rate 22.95% 26.27% 26.82% - 23.60% 20.22% -6.06% -
Total Cost 17,771 16,670 13,816 17,684 15,827 14,065 12,835 24.20%
-
Net Worth 51,079 47,935 16,364 51,273 51,999 51,122 51,199 -0.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,121 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 51,079 47,935 16,364 51,273 51,999 51,122 51,199 -0.15%
NOSH 79,811 74,900 25,569 80,114 80,000 79,879 80,000 -0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.32% 4.56% 4.38% -4.10% 7.18% 8.62% 2.13% -
ROE 0.83% 1.56% 1.23% -1.36% 2.35% 2.59% 0.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.80 23.32 56.51 21.20 21.31 19.27 16.39 24.59%
EPS 0.53 1.00 0.79 -0.87 1.53 1.66 0.35 31.83%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.64 0.65 0.64 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 80,114
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.74 21.83 18.06 21.23 21.31 19.24 16.39 24.37%
EPS 0.53 0.94 0.25 -0.87 1.53 1.66 0.35 31.83%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.6385 0.5992 0.2046 0.6409 0.65 0.639 0.64 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.31 0.40 0.31 0.41 0.42 0.50 -
P/RPS 1.23 1.33 0.71 1.46 1.92 2.18 3.05 -45.38%
P/EPS 52.83 31.00 50.63 -35.63 26.80 25.30 142.86 -48.44%
EY 1.89 3.23 1.98 -2.81 3.73 3.95 0.70 93.78%
DY 0.00 0.00 0.00 4.52 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.63 0.48 0.63 0.66 0.78 -31.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.31 0.33 0.36 0.38 0.41 0.44 0.44 -
P/RPS 1.36 1.42 0.64 1.79 1.92 2.28 2.68 -36.35%
P/EPS 58.49 33.00 45.57 -43.68 26.80 26.51 125.71 -39.92%
EY 1.71 3.03 2.19 -2.29 3.73 3.77 0.80 65.85%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.56 0.59 0.63 0.69 0.69 -21.47%

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