[UMSNGB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.05%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 60,159 62,047 63,048 61,629 67,881 71,544 76,437 -14.76%
PBT 6,713 8,318 9,778 9,305 9,090 8,324 7,712 -8.84%
Tax -2,736 -3,070 -2,955 -2,617 -2,331 -1,988 -1,934 26.04%
NP 3,977 5,248 6,823 6,688 6,759 6,336 5,778 -22.06%
-
NP to SH 3,977 5,248 6,823 6,688 6,759 6,336 5,778 -22.06%
-
Tax Rate 40.76% 36.91% 30.22% 28.12% 25.64% 23.88% 25.08% -
Total Cost 56,182 56,799 56,225 54,941 61,122 65,208 70,659 -14.18%
-
Net Worth 62,599 64,800 0 61,389 59,892 58,874 58,116 5.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 2,000 2,000 1,569 1,569 1,569 1,569 1,201 40.53%
Div Payout % 50.29% 38.11% 23.01% 23.47% 23.23% 24.78% 20.79% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 62,599 64,800 0 61,389 59,892 58,874 58,116 5.08%
NOSH 78,249 80,000 78,793 78,704 78,805 78,499 79,611 -1.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.61% 8.46% 10.82% 10.85% 9.96% 8.86% 7.56% -
ROE 6.35% 8.10% 0.00% 10.89% 11.29% 10.76% 9.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 76.88 77.56 80.02 78.30 86.14 91.14 96.01 -13.78%
EPS 5.08 6.56 8.66 8.50 8.58 8.07 7.26 -21.20%
DPS 2.56 2.50 2.00 2.00 2.00 2.00 1.50 42.85%
NAPS 0.80 0.81 0.00 0.78 0.76 0.75 0.73 6.30%
Adjusted Per Share Value based on latest NOSH - 78,704
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 75.20 77.56 78.81 77.04 84.85 89.43 95.55 -14.76%
EPS 4.97 6.56 8.53 8.36 8.45 7.92 7.22 -22.05%
DPS 2.50 2.50 1.96 1.96 1.96 1.96 1.50 40.61%
NAPS 0.7825 0.81 0.00 0.7674 0.7487 0.7359 0.7265 5.07%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.69 0.875 0.455 0.445 0.365 0.37 0.35 -
P/RPS 0.90 1.13 0.57 0.57 0.42 0.41 0.36 84.30%
P/EPS 13.58 13.34 5.25 5.24 4.26 4.58 4.82 99.60%
EY 7.37 7.50 19.03 19.10 23.50 21.81 20.74 -49.86%
DY 3.70 2.86 4.40 4.49 5.48 5.41 4.29 -9.40%
P/NAPS 0.86 1.08 0.00 0.57 0.48 0.49 0.48 47.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 -
Price 0.70 0.70 0.925 0.40 0.42 0.36 0.37 -
P/RPS 0.91 0.90 1.16 0.51 0.49 0.40 0.39 76.01%
P/EPS 13.77 10.67 10.68 4.71 4.90 4.46 5.10 94.01%
EY 7.26 9.37 9.36 21.24 20.42 22.42 19.62 -48.48%
DY 3.65 3.57 2.16 5.00 4.76 5.56 4.05 -6.70%
P/NAPS 0.88 0.86 0.00 0.51 0.55 0.48 0.51 43.90%

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