[UMSNGB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 17.65%
YoY- -39.84%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 78,780 90,387 99,661 107,001 105,061 102,970 106,538 -18.24%
PBT 1,432 2,156 2,565 4,460 3,659 3,419 4,399 -52.71%
Tax -63 -353 -505 -1,174 -866 -801 -1,086 -85.04%
NP 1,369 1,803 2,060 3,286 2,793 2,618 3,313 -44.55%
-
NP to SH 1,253 2,159 2,060 3,286 2,793 2,618 3,313 -47.73%
-
Tax Rate 4.40% 16.37% 19.69% 26.32% 23.67% 23.43% 24.69% -
Total Cost 77,411 88,584 97,601 103,715 102,268 100,352 103,225 -17.47%
-
Net Worth 51,122 51,199 50,400 52,107 50,399 48,891 48,589 3.44%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 1,120 - - - - -
Div Payout % - - 54.37% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 51,122 51,199 50,400 52,107 50,399 48,891 48,589 3.44%
NOSH 79,879 80,000 80,000 80,165 79,999 80,149 79,655 0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.74% 1.99% 2.07% 3.07% 2.66% 2.54% 3.11% -
ROE 2.45% 4.22% 4.09% 6.31% 5.54% 5.35% 6.82% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 98.62 112.98 124.58 133.47 131.33 128.47 133.75 -18.39%
EPS 1.57 2.70 2.57 4.10 3.49 3.27 4.16 -47.80%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.63 0.65 0.63 0.61 0.61 3.25%
Adjusted Per Share Value based on latest NOSH - 80,165
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 98.48 112.98 124.58 133.75 131.33 128.71 133.17 -18.23%
EPS 1.57 2.70 2.58 4.11 3.49 3.27 4.14 -47.63%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
NAPS 0.639 0.64 0.63 0.6513 0.63 0.6111 0.6074 3.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.42 0.50 0.30 0.42 0.47 0.52 0.50 -
P/RPS 0.43 0.44 0.24 0.31 0.36 0.40 0.37 10.54%
P/EPS 26.78 18.53 11.65 10.25 13.46 15.92 12.02 70.66%
EY 3.73 5.40 8.58 9.76 7.43 6.28 8.32 -41.45%
DY 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.48 0.65 0.75 0.85 0.82 -13.48%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 27/11/08 26/08/08 22/05/08 29/02/08 -
Price 0.44 0.44 0.39 0.48 0.39 0.49 0.54 -
P/RPS 0.45 0.39 0.31 0.36 0.30 0.38 0.40 8.17%
P/EPS 28.05 16.30 15.15 11.71 11.17 15.00 12.98 67.22%
EY 3.57 6.13 6.60 8.54 8.95 6.67 7.70 -40.12%
DY 0.00 0.00 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.62 0.74 0.62 0.80 0.89 -15.62%

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