[UMSNGB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -90.31%
YoY- -91.2%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,166 15,764 13,570 14,839 16,077 15,673 15,458 7.22%
PBT 2,710 2,793 941 232 2,465 3,075 2,546 4.24%
Tax -685 -626 -628 -80 -897 -1,131 -962 -20.24%
NP 2,025 2,167 313 152 1,568 1,944 1,584 17.77%
-
NP to SH 2,025 2,167 313 152 1,568 1,944 1,584 17.77%
-
Tax Rate 25.28% 22.41% 66.74% 34.48% 36.39% 36.78% 37.78% -
Total Cost 15,141 13,597 13,257 14,687 14,509 13,729 13,874 5.99%
-
Net Worth 66,715 65,167 62,599 64,800 63,035 61,389 59,892 7.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 2,000 - - - -
Div Payout % - - - 1,315.79% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 66,715 65,167 62,599 64,800 63,035 61,389 59,892 7.45%
NOSH 78,488 78,514 78,249 80,000 78,793 78,704 78,805 -0.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.80% 13.75% 2.31% 1.02% 9.75% 12.40% 10.25% -
ROE 3.04% 3.33% 0.50% 0.23% 2.49% 3.17% 2.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.87 20.08 17.34 18.55 20.40 19.91 19.62 7.49%
EPS 2.58 2.76 0.40 0.19 1.99 2.47 2.01 18.09%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.80 0.81 0.80 0.78 0.76 7.73%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.46 19.71 16.96 18.55 20.10 19.59 19.32 7.24%
EPS 2.53 2.71 0.39 0.19 1.96 2.43 1.98 17.73%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.8339 0.8146 0.7825 0.81 0.7879 0.7674 0.7487 7.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.73 0.70 0.69 0.875 0.455 0.445 0.365 -
P/RPS 3.34 3.49 3.98 4.72 2.23 2.23 1.86 47.68%
P/EPS 28.29 25.36 172.50 460.53 22.86 18.02 18.16 34.34%
EY 3.53 3.94 0.58 0.22 4.37 5.55 5.51 -25.66%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 0.86 1.08 0.57 0.57 0.48 47.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 27/05/14 27/02/14 25/11/13 28/08/13 30/05/13 -
Price 0.75 0.70 0.70 0.70 0.925 0.40 0.42 -
P/RPS 3.43 3.49 4.04 3.77 4.53 2.01 2.14 36.91%
P/EPS 29.07 25.36 175.00 368.42 46.48 16.19 20.90 24.57%
EY 3.44 3.94 0.57 0.27 2.15 6.18 4.79 -19.78%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.88 0.86 1.16 0.51 0.55 36.75%

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