[UMSNGB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.52%
YoY- 47.73%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 16,077 15,673 15,458 15,840 14,658 21,925 19,121 -10.90%
PBT 2,465 3,075 2,546 1,692 1,992 2,860 1,780 24.21%
Tax -897 -1,131 -962 35 -559 -845 -619 28.02%
NP 1,568 1,944 1,584 1,727 1,433 2,015 1,161 22.16%
-
NP to SH 1,568 1,944 1,584 1,727 1,433 2,015 1,161 22.16%
-
Tax Rate 36.39% 36.78% 37.78% -2.07% 28.06% 29.55% 34.78% -
Total Cost 14,509 13,729 13,874 14,113 13,225 19,910 17,960 -13.24%
-
Net Worth 63,035 61,389 59,892 58,874 58,116 56,547 54,446 10.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,569 - - - -
Div Payout % - - - 90.91% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 63,035 61,389 59,892 58,874 58,116 56,547 54,446 10.24%
NOSH 78,793 78,704 78,805 78,499 79,611 79,644 80,068 -1.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.75% 12.40% 10.25% 10.90% 9.78% 9.19% 6.07% -
ROE 2.49% 3.17% 2.64% 2.93% 2.47% 3.56% 2.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.40 19.91 19.62 20.18 18.41 27.53 23.88 -9.95%
EPS 1.99 2.47 2.01 2.20 1.80 2.53 1.45 23.47%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.75 0.73 0.71 0.68 11.43%
Adjusted Per Share Value based on latest NOSH - 78,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.10 19.59 19.32 19.80 18.32 27.41 23.90 -10.89%
EPS 1.96 2.43 1.98 2.16 1.79 2.52 1.45 22.23%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.7879 0.7674 0.7487 0.7359 0.7265 0.7068 0.6806 10.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.455 0.445 0.365 0.37 0.35 0.32 0.32 -
P/RPS 2.23 2.23 1.86 1.83 1.90 1.16 1.34 40.38%
P/EPS 22.86 18.02 18.16 16.82 19.44 12.65 22.07 2.37%
EY 4.37 5.55 5.51 5.95 5.14 7.91 4.53 -2.36%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.48 0.49 0.48 0.45 0.47 13.71%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 28/08/12 28/05/12 -
Price 0.925 0.40 0.42 0.36 0.37 0.34 0.37 -
P/RPS 4.53 2.01 2.14 1.78 2.01 1.24 1.55 104.28%
P/EPS 46.48 16.19 20.90 16.36 20.56 13.44 25.52 49.08%
EY 2.15 6.18 4.79 6.11 4.86 7.44 3.92 -32.97%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 1.16 0.51 0.55 0.48 0.51 0.48 0.54 66.40%

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