[UMSNGB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.68%
YoY- 129.9%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 15,840 14,658 21,925 19,121 20,733 21,323 20,698 -16.26%
PBT 1,692 1,992 2,860 1,780 1,080 1,986 1,300 19.11%
Tax 35 -559 -845 -619 89 -609 -270 -
NP 1,727 1,433 2,015 1,161 1,169 1,377 1,030 40.91%
-
NP to SH 1,727 1,433 2,015 1,161 1,169 1,377 1,030 40.91%
-
Tax Rate -2.07% 28.06% 29.55% 34.78% -8.24% 30.66% 20.77% -
Total Cost 14,113 13,225 19,910 17,960 19,564 19,946 19,668 -19.76%
-
Net Worth 58,874 58,116 56,547 54,446 55,070 53,638 51,899 8.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,569 - - - 1,197 - - -
Div Payout % 90.91% - - - 102.41% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 58,874 58,116 56,547 54,446 55,070 53,638 51,899 8.72%
NOSH 78,499 79,611 79,644 80,068 80,000 80,058 79,844 -1.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.90% 9.78% 9.19% 6.07% 5.64% 6.46% 4.98% -
ROE 2.93% 2.47% 3.56% 2.13% 2.12% 2.57% 1.98% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.18 18.41 27.53 23.88 25.98 26.63 25.92 -15.30%
EPS 2.20 1.80 2.53 1.45 1.46 1.72 1.29 42.51%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.75 0.73 0.71 0.68 0.69 0.67 0.65 9.96%
Adjusted Per Share Value based on latest NOSH - 80,068
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.80 18.32 27.41 23.90 25.92 26.65 25.87 -16.26%
EPS 2.16 1.79 2.52 1.45 1.46 1.72 1.29 40.78%
DPS 1.96 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.7359 0.7265 0.7068 0.6806 0.6884 0.6705 0.6487 8.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.35 0.32 0.32 0.24 0.255 0.25 -
P/RPS 1.83 1.90 1.16 1.34 0.92 0.96 0.96 53.43%
P/EPS 16.82 19.44 12.65 22.07 16.39 14.83 19.38 -8.97%
EY 5.95 5.14 7.91 4.53 6.10 6.75 5.16 9.91%
DY 5.41 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.49 0.48 0.45 0.47 0.35 0.38 0.38 18.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 28/05/12 28/02/12 23/11/11 23/08/11 -
Price 0.36 0.37 0.34 0.37 0.31 0.28 0.26 -
P/RPS 1.78 2.01 1.24 1.55 1.19 1.05 1.00 46.61%
P/EPS 16.36 20.56 13.44 25.52 21.16 16.28 20.16 -12.94%
EY 6.11 4.86 7.44 3.92 4.72 6.14 4.96 14.84%
DY 5.56 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.48 0.51 0.48 0.54 0.45 0.42 0.40 12.86%

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