[UMSNGB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -41.61%
YoY- 135.44%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 21,323 20,698 16,884 17,630 18,194 17,467 14,449 29.58%
PBT 1,986 1,300 808 915 549 1,081 865 73.94%
Tax -609 -270 -303 -668 -126 -284 -232 90.17%
NP 1,377 1,030 505 247 423 797 633 67.80%
-
NP to SH 1,377 1,030 505 247 423 749 202 259.09%
-
Tax Rate 30.66% 20.77% 37.50% 73.01% 22.95% 26.27% 26.82% -
Total Cost 19,946 19,668 16,379 17,383 17,771 16,670 13,816 27.70%
-
Net Worth 53,638 51,899 52,103 50,993 51,079 47,935 16,364 120.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 836 - - - -
Div Payout % - - - 338.71% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 53,638 51,899 52,103 50,993 51,079 47,935 16,364 120.49%
NOSH 80,058 79,844 80,158 79,677 79,811 74,900 25,569 113.87%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.46% 4.98% 2.99% 1.40% 2.32% 4.56% 4.38% -
ROE 2.57% 1.98% 0.97% 0.48% 0.83% 1.56% 1.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.63 25.92 21.06 22.13 22.80 23.32 56.51 -39.41%
EPS 1.72 1.29 0.63 0.31 0.53 1.00 0.79 67.90%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.65 0.64 0.64 0.64 0.64 3.09%
Adjusted Per Share Value based on latest NOSH - 79,677
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.65 25.87 21.11 22.04 22.74 21.83 18.06 29.58%
EPS 1.72 1.29 0.63 0.31 0.53 0.94 0.25 261.31%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.6705 0.6487 0.6513 0.6374 0.6385 0.5992 0.2046 120.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.255 0.25 0.29 0.27 0.28 0.31 0.40 -
P/RPS 0.96 0.96 1.38 1.22 1.23 1.33 0.71 22.25%
P/EPS 14.83 19.38 46.03 87.10 52.83 31.00 50.63 -55.86%
EY 6.75 5.16 2.17 1.15 1.89 3.23 1.98 126.34%
DY 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.45 0.42 0.44 0.48 0.63 -28.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 25/05/11 25/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.28 0.26 0.30 0.29 0.31 0.33 0.36 -
P/RPS 1.05 1.00 1.42 1.31 1.36 1.42 0.64 39.06%
P/EPS 16.28 20.16 47.62 93.55 58.49 33.00 45.57 -49.62%
EY 6.14 4.96 2.10 1.07 1.71 3.03 2.19 98.70%
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.46 0.45 0.48 0.52 0.56 -17.43%

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