[UMSNGB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 21.5%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 69,863 72,653 73,277 73,132 69,197 65,768 68,150 1.67%
PBT 7,728 10,724 10,705 10,921 9,266 8,121 10,621 -19.14%
Tax -1,725 -2,666 -2,667 -3,270 -2,962 -2,625 -3,201 -33.85%
NP 6,003 8,058 8,038 7,651 6,304 5,496 7,420 -13.20%
-
NP to SH 6,003 8,058 8,044 7,658 6,303 5,498 7,414 -13.16%
-
Tax Rate 22.32% 24.86% 24.91% 29.94% 31.97% 32.32% 30.14% -
Total Cost 63,860 64,595 65,239 65,481 62,893 60,272 60,730 3.41%
-
Net Worth 97,459 96,673 98,245 96,673 93,529 90,385 91,957 3.96%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,357 2,357 2,357 2,357 2,357 2,357 2,357 0.00%
Div Payout % 39.28% 29.26% 29.31% 30.79% 37.41% 42.89% 31.80% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 97,459 96,673 98,245 96,673 93,529 90,385 91,957 3.96%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.59% 11.09% 10.97% 10.46% 9.11% 8.36% 10.89% -
ROE 6.16% 8.34% 8.19% 7.92% 6.74% 6.08% 8.06% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 88.89 92.44 93.23 93.05 88.04 83.68 86.71 1.67%
EPS 7.64 10.25 10.23 9.74 8.02 7.00 9.43 -13.12%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.24 1.23 1.25 1.23 1.19 1.15 1.17 3.96%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 87.33 90.82 91.60 91.42 86.50 82.21 85.19 1.67%
EPS 7.50 10.07 10.06 9.57 7.88 6.87 9.27 -13.20%
DPS 2.95 2.95 2.95 2.95 2.95 2.95 2.95 0.00%
NAPS 1.2182 1.2084 1.2281 1.2084 1.1691 1.1298 1.1495 3.95%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.945 0.995 1.06 0.995 1.02 0.92 1.10 -
P/RPS 1.06 1.08 1.14 1.07 1.16 1.10 1.27 -11.38%
P/EPS 12.37 9.71 10.36 10.21 12.72 13.15 11.66 4.03%
EY 8.08 10.30 9.66 9.79 7.86 7.60 8.58 -3.93%
DY 3.17 3.02 2.83 3.02 2.94 3.26 2.73 10.50%
P/NAPS 0.76 0.81 0.85 0.81 0.86 0.80 0.94 -13.24%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 28/11/18 21/08/18 24/05/18 27/02/18 -
Price 0.955 0.91 1.05 1.06 0.995 1.02 1.05 -
P/RPS 1.07 0.98 1.13 1.14 1.13 1.22 1.21 -7.89%
P/EPS 12.50 8.88 10.26 10.88 12.41 14.58 11.13 8.06%
EY 8.00 11.27 9.75 9.19 8.06 6.86 8.98 -7.43%
DY 3.14 3.30 2.86 2.83 3.02 2.94 2.86 6.44%
P/NAPS 0.77 0.74 0.84 0.86 0.84 0.89 0.90 -9.90%

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