[UMSNGB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 105.92%
YoY- -80.24%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 15,500 17,166 15,764 13,570 14,839 16,077 15,673 -0.73%
PBT 5,936 2,710 2,793 941 232 2,465 3,075 54.85%
Tax -1,191 -685 -626 -628 -80 -897 -1,131 3.49%
NP 4,745 2,025 2,167 313 152 1,568 1,944 80.98%
-
NP to SH 4,745 2,025 2,167 313 152 1,568 1,944 80.98%
-
Tax Rate 20.06% 25.28% 22.41% 66.74% 34.48% 36.39% 36.78% -
Total Cost 10,755 15,141 13,597 13,257 14,687 14,509 13,729 -14.98%
-
Net Worth 71,489 66,715 65,167 62,599 64,800 63,035 61,389 10.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,963 - - - 2,000 - - -
Div Payout % 41.39% - - - 1,315.79% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 71,489 66,715 65,167 62,599 64,800 63,035 61,389 10.65%
NOSH 78,559 78,488 78,514 78,249 80,000 78,793 78,704 -0.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 30.61% 11.80% 13.75% 2.31% 1.02% 9.75% 12.40% -
ROE 6.64% 3.04% 3.33% 0.50% 0.23% 2.49% 3.17% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.73 21.87 20.08 17.34 18.55 20.40 19.91 -0.60%
EPS 6.04 2.58 2.76 0.40 0.19 1.99 2.47 81.21%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.91 0.85 0.83 0.80 0.81 0.80 0.78 10.79%
Adjusted Per Share Value based on latest NOSH - 78,249
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.38 21.46 19.71 16.96 18.55 20.10 19.59 -0.71%
EPS 5.93 2.53 2.71 0.39 0.19 1.96 2.43 80.96%
DPS 2.45 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.8936 0.8339 0.8146 0.7825 0.81 0.7879 0.7674 10.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.71 0.73 0.70 0.69 0.875 0.455 0.445 -
P/RPS 3.60 3.34 3.49 3.98 4.72 2.23 2.23 37.49%
P/EPS 11.75 28.29 25.36 172.50 460.53 22.86 18.02 -24.74%
EY 8.51 3.53 3.94 0.58 0.22 4.37 5.55 32.86%
DY 3.52 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.78 0.86 0.84 0.86 1.08 0.57 0.57 23.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 27/05/14 27/02/14 25/11/13 28/08/13 -
Price 0.815 0.75 0.70 0.70 0.70 0.925 0.40 -
P/RPS 4.13 3.43 3.49 4.04 3.77 4.53 2.01 61.41%
P/EPS 13.49 29.07 25.36 175.00 368.42 46.48 16.19 -11.42%
EY 7.41 3.44 3.94 0.57 0.27 2.15 6.18 12.82%
DY 3.07 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.90 0.88 0.84 0.88 0.86 1.16 0.51 45.88%

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