[UMSNGB] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.11%
YoY- 373.28%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 14,658 21,925 19,121 20,733 21,323 20,698 16,884 -8.97%
PBT 1,992 2,860 1,780 1,080 1,986 1,300 808 82.19%
Tax -559 -845 -619 89 -609 -270 -303 50.25%
NP 1,433 2,015 1,161 1,169 1,377 1,030 505 100.05%
-
NP to SH 1,433 2,015 1,161 1,169 1,377 1,030 505 100.05%
-
Tax Rate 28.06% 29.55% 34.78% -8.24% 30.66% 20.77% 37.50% -
Total Cost 13,225 19,910 17,960 19,564 19,946 19,668 16,379 -13.25%
-
Net Worth 58,116 56,547 54,446 55,070 53,638 51,899 52,103 7.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,197 - - - -
Div Payout % - - - 102.41% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 58,116 56,547 54,446 55,070 53,638 51,899 52,103 7.53%
NOSH 79,611 79,644 80,068 80,000 80,058 79,844 80,158 -0.45%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.78% 9.19% 6.07% 5.64% 6.46% 4.98% 2.99% -
ROE 2.47% 3.56% 2.13% 2.12% 2.57% 1.98% 0.97% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.41 27.53 23.88 25.98 26.63 25.92 21.06 -8.55%
EPS 1.80 2.53 1.45 1.46 1.72 1.29 0.63 100.96%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.68 0.69 0.67 0.65 0.65 8.02%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.32 27.41 23.90 25.92 26.65 25.87 21.11 -8.99%
EPS 1.79 2.52 1.45 1.46 1.72 1.29 0.63 100.22%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.7265 0.7068 0.6806 0.6884 0.6705 0.6487 0.6513 7.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.35 0.32 0.32 0.24 0.255 0.25 0.29 -
P/RPS 1.90 1.16 1.34 0.92 0.96 0.96 1.38 23.68%
P/EPS 19.44 12.65 22.07 16.39 14.83 19.38 46.03 -43.62%
EY 5.14 7.91 4.53 6.10 6.75 5.16 2.17 77.41%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.47 0.35 0.38 0.38 0.45 4.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 28/05/12 28/02/12 23/11/11 23/08/11 25/05/11 -
Price 0.37 0.34 0.37 0.31 0.28 0.26 0.30 -
P/RPS 2.01 1.24 1.55 1.19 1.05 1.00 1.42 25.98%
P/EPS 20.56 13.44 25.52 21.16 16.28 20.16 47.62 -42.78%
EY 4.86 7.44 3.92 4.72 6.14 4.96 2.10 74.69%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.54 0.45 0.42 0.40 0.46 7.10%

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