[UMSNGB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.66%
YoY- 55.26%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 63,048 61,629 67,881 71,544 76,437 83,102 81,875 -15.97%
PBT 9,778 9,305 9,090 8,324 7,712 7,706 6,146 36.24%
Tax -2,955 -2,617 -2,331 -1,988 -1,934 -1,984 -1,409 63.77%
NP 6,823 6,688 6,759 6,336 5,778 5,722 4,737 27.51%
-
NP to SH 6,823 6,688 6,759 6,336 5,778 5,722 4,737 27.51%
-
Tax Rate 30.22% 28.12% 25.64% 23.88% 25.08% 25.75% 22.93% -
Total Cost 56,225 54,941 61,122 65,208 70,659 77,380 77,138 -18.99%
-
Net Worth 0 61,389 59,892 58,874 58,116 56,547 54,446 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,569 1,569 1,569 1,569 1,201 1,197 1,197 19.75%
Div Payout % 23.01% 23.47% 23.23% 24.78% 20.79% 20.92% 25.27% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 61,389 59,892 58,874 58,116 56,547 54,446 -
NOSH 78,793 78,704 78,805 78,499 79,611 79,644 80,068 -1.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.82% 10.85% 9.96% 8.86% 7.56% 6.89% 5.79% -
ROE 0.00% 10.89% 11.29% 10.76% 9.94% 10.12% 8.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 80.02 78.30 86.14 91.14 96.01 104.34 102.26 -15.07%
EPS 8.66 8.50 8.58 8.07 7.26 7.18 5.92 28.83%
DPS 2.00 2.00 2.00 2.00 1.50 1.50 1.50 21.12%
NAPS 0.00 0.78 0.76 0.75 0.73 0.71 0.68 -
Adjusted Per Share Value based on latest NOSH - 78,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.81 77.04 84.85 89.43 95.55 103.88 102.34 -15.97%
EPS 8.53 8.36 8.45 7.92 7.22 7.15 5.92 27.54%
DPS 1.96 1.96 1.96 1.96 1.50 1.50 1.50 19.50%
NAPS 0.00 0.7674 0.7487 0.7359 0.7265 0.7068 0.6806 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.455 0.445 0.365 0.37 0.35 0.32 0.32 -
P/RPS 0.57 0.57 0.42 0.41 0.36 0.31 0.31 50.03%
P/EPS 5.25 5.24 4.26 4.58 4.82 4.45 5.41 -1.97%
EY 19.03 19.10 23.50 21.81 20.74 22.45 18.49 1.93%
DY 4.40 4.49 5.48 5.41 4.29 4.69 4.69 -4.16%
P/NAPS 0.00 0.57 0.48 0.49 0.48 0.45 0.47 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 28/08/12 28/05/12 -
Price 0.925 0.40 0.42 0.36 0.37 0.34 0.37 -
P/RPS 1.16 0.51 0.49 0.40 0.39 0.33 0.36 118.00%
P/EPS 10.68 4.71 4.90 4.46 5.10 4.73 6.25 42.88%
EY 9.36 21.24 20.42 22.42 19.62 21.13 15.99 -30.00%
DY 2.16 5.00 4.76 5.56 4.05 4.41 4.05 -34.20%
P/NAPS 0.00 0.51 0.55 0.48 0.51 0.48 0.54 -

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