[UMSNGB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 104.45%
YoY- 150.0%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 20,733 21,323 20,698 16,884 17,630 18,194 17,467 12.07%
PBT 1,080 1,986 1,300 808 915 549 1,081 -0.06%
Tax 89 -609 -270 -303 -668 -126 -284 -
NP 1,169 1,377 1,030 505 247 423 797 29.00%
-
NP to SH 1,169 1,377 1,030 505 247 423 749 34.44%
-
Tax Rate -8.24% 30.66% 20.77% 37.50% 73.01% 22.95% 26.27% -
Total Cost 19,564 19,946 19,668 16,379 17,383 17,771 16,670 11.22%
-
Net Worth 55,070 53,638 51,899 52,103 50,993 51,079 47,935 9.66%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,197 - - - 836 - - -
Div Payout % 102.41% - - - 338.71% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 55,070 53,638 51,899 52,103 50,993 51,079 47,935 9.66%
NOSH 80,000 80,058 79,844 80,158 79,677 79,811 74,900 4.47%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.64% 6.46% 4.98% 2.99% 1.40% 2.32% 4.56% -
ROE 2.12% 2.57% 1.98% 0.97% 0.48% 0.83% 1.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.98 26.63 25.92 21.06 22.13 22.80 23.32 7.44%
EPS 1.46 1.72 1.29 0.63 0.31 0.53 1.00 28.60%
DPS 1.50 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.69 0.67 0.65 0.65 0.64 0.64 0.64 5.12%
Adjusted Per Share Value based on latest NOSH - 80,158
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.92 26.65 25.87 21.11 22.04 22.74 21.83 12.09%
EPS 1.46 1.72 1.29 0.63 0.31 0.53 0.94 34.00%
DPS 1.50 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.6884 0.6705 0.6487 0.6513 0.6374 0.6385 0.5992 9.66%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.24 0.255 0.25 0.29 0.27 0.28 0.31 -
P/RPS 0.92 0.96 0.96 1.38 1.22 1.23 1.33 -21.73%
P/EPS 16.39 14.83 19.38 46.03 87.10 52.83 31.00 -34.53%
EY 6.10 6.75 5.16 2.17 1.15 1.89 3.23 52.60%
DY 6.25 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.45 0.42 0.44 0.48 -18.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 23/08/11 25/05/11 25/02/11 26/11/10 27/08/10 -
Price 0.31 0.28 0.26 0.30 0.29 0.31 0.33 -
P/RPS 1.19 1.05 1.00 1.42 1.31 1.36 1.42 -11.08%
P/EPS 21.16 16.28 20.16 47.62 93.55 58.49 33.00 -25.58%
EY 4.72 6.14 4.96 2.10 1.07 1.71 3.03 34.27%
DY 4.84 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.45 0.42 0.40 0.46 0.45 0.48 0.52 -9.16%

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