[UMSNGB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 96.59%
YoY- -2.09%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 67,097 65,954 63,878 62,544 67,334 78,780 90,387 -18.00%
PBT 1,337 2,390 2,971 2,370 1,096 1,432 2,156 -27.25%
Tax -181 -433 -485 -237 46 -63 -353 -35.91%
NP 1,156 1,957 2,486 2,133 1,142 1,369 1,803 -25.62%
-
NP to SH 1,156 1,957 2,014 2,017 1,026 1,253 2,159 -34.03%
-
Tax Rate 13.54% 18.12% 16.32% 10.00% -4.20% 4.40% 16.37% -
Total Cost 65,941 63,997 61,392 60,411 66,192 77,411 88,584 -17.84%
-
Net Worth 51,079 47,935 16,364 51,273 51,999 51,122 51,199 -0.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 841 841 841 841 - - - -
Div Payout % 72.77% 42.98% 41.77% 41.71% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 51,079 47,935 16,364 51,273 51,999 51,122 51,199 -0.15%
NOSH 79,811 74,900 25,569 80,114 80,000 79,879 80,000 -0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.72% 2.97% 3.89% 3.41% 1.70% 1.74% 1.99% -
ROE 2.26% 4.08% 12.31% 3.93% 1.97% 2.45% 4.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 84.07 88.06 249.82 78.07 84.17 98.62 112.98 -17.86%
EPS 1.45 2.61 7.88 2.52 1.28 1.57 2.70 -33.90%
DPS 1.05 1.12 3.29 1.05 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.64 0.65 0.64 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 80,114
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.87 82.44 79.85 78.18 84.17 98.48 112.98 -17.99%
EPS 1.44 2.45 2.52 2.52 1.28 1.57 2.70 -34.20%
DPS 1.05 1.05 1.05 1.05 0.00 0.00 0.00 -
NAPS 0.6385 0.5992 0.2046 0.6409 0.65 0.639 0.64 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.31 0.40 0.31 0.41 0.42 0.50 -
P/RPS 0.33 0.35 0.16 0.40 0.49 0.43 0.44 -17.43%
P/EPS 19.33 11.86 5.08 12.31 31.97 26.78 18.53 2.85%
EY 5.17 8.43 19.69 8.12 3.13 3.73 5.40 -2.85%
DY 3.76 3.62 8.22 3.39 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.63 0.48 0.63 0.66 0.78 -31.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.31 0.33 0.36 0.38 0.41 0.44 0.44 -
P/RPS 0.37 0.37 0.14 0.49 0.49 0.45 0.39 -3.44%
P/EPS 21.40 12.63 4.57 15.09 31.97 28.05 16.30 19.87%
EY 4.67 7.92 21.88 6.63 3.13 3.57 6.13 -16.57%
DY 3.40 3.40 9.14 2.76 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.56 0.59 0.63 0.69 0.69 -21.47%

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