[UMSNGB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -37.31%
YoY- -37.82%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 67,334 78,780 90,387 99,661 107,001 105,061 102,970 -24.64%
PBT 1,096 1,432 2,156 2,565 4,460 3,659 3,419 -53.12%
Tax 46 -63 -353 -505 -1,174 -866 -801 -
NP 1,142 1,369 1,803 2,060 3,286 2,793 2,618 -42.45%
-
NP to SH 1,026 1,253 2,159 2,060 3,286 2,793 2,618 -46.41%
-
Tax Rate -4.20% 4.40% 16.37% 19.69% 26.32% 23.67% 23.43% -
Total Cost 66,192 77,411 88,584 97,601 103,715 102,268 100,352 -24.20%
-
Net Worth 51,999 51,122 51,199 50,400 52,107 50,399 48,891 4.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,120 - - - -
Div Payout % - - - 54.37% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 51,999 51,122 51,199 50,400 52,107 50,399 48,891 4.19%
NOSH 80,000 79,879 80,000 80,000 80,165 79,999 80,149 -0.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.70% 1.74% 1.99% 2.07% 3.07% 2.66% 2.54% -
ROE 1.97% 2.45% 4.22% 4.09% 6.31% 5.54% 5.35% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 84.17 98.62 112.98 124.58 133.47 131.33 128.47 -24.54%
EPS 1.28 1.57 2.70 2.57 4.10 3.49 3.27 -46.45%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.64 0.63 0.65 0.63 0.61 4.32%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 84.17 98.48 112.98 124.58 133.75 131.33 128.71 -24.63%
EPS 1.28 1.57 2.70 2.58 4.11 3.49 3.27 -46.45%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.65 0.639 0.64 0.63 0.6513 0.63 0.6111 4.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.41 0.42 0.50 0.30 0.42 0.47 0.52 -
P/RPS 0.49 0.43 0.44 0.24 0.31 0.36 0.40 14.47%
P/EPS 31.97 26.78 18.53 11.65 10.25 13.46 15.92 59.10%
EY 3.13 3.73 5.40 8.58 9.76 7.43 6.28 -37.11%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.78 0.48 0.65 0.75 0.85 -18.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 27/05/09 26/02/09 27/11/08 26/08/08 22/05/08 -
Price 0.41 0.44 0.44 0.39 0.48 0.39 0.49 -
P/RPS 0.49 0.45 0.39 0.31 0.36 0.30 0.38 18.45%
P/EPS 31.97 28.05 16.30 15.15 11.71 11.17 15.00 65.53%
EY 3.13 3.57 6.13 6.60 8.54 8.95 6.67 -39.58%
DY 0.00 0.00 0.00 3.59 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.69 0.62 0.74 0.62 0.80 -14.71%

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