[UMSNGB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 16.07%
YoY- 140.21%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 71,544 76,437 83,102 81,875 79,638 76,535 73,406 -1.69%
PBT 8,324 7,712 7,706 6,146 5,174 5,009 3,572 75.32%
Tax -1,988 -1,934 -1,984 -1,409 -1,093 -1,850 -1,367 28.21%
NP 6,336 5,778 5,722 4,737 4,081 3,159 2,205 101.47%
-
NP to SH 6,336 5,778 5,722 4,737 4,081 3,159 2,205 101.47%
-
Tax Rate 23.88% 25.08% 25.75% 22.93% 21.12% 36.93% 38.27% -
Total Cost 65,208 70,659 77,380 77,138 75,557 73,376 71,201 -5.66%
-
Net Worth 58,874 58,116 56,547 54,446 55,070 53,638 51,899 8.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,569 1,201 1,197 1,197 1,197 836 836 51.86%
Div Payout % 24.78% 20.79% 20.92% 25.27% 29.34% 26.48% 37.94% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 58,874 58,116 56,547 54,446 55,070 53,638 51,899 8.72%
NOSH 78,499 79,611 79,644 80,068 80,000 80,058 79,844 -1.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.86% 7.56% 6.89% 5.79% 5.12% 4.13% 3.00% -
ROE 10.76% 9.94% 10.12% 8.70% 7.41% 5.89% 4.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 91.14 96.01 104.34 102.26 99.78 95.60 91.94 -0.57%
EPS 8.07 7.26 7.18 5.92 5.11 3.95 2.76 103.81%
DPS 2.00 1.50 1.50 1.50 1.50 1.05 1.05 53.36%
NAPS 0.75 0.73 0.71 0.68 0.69 0.67 0.65 9.96%
Adjusted Per Share Value based on latest NOSH - 80,068
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 89.43 95.55 103.88 102.34 99.55 95.67 91.76 -1.69%
EPS 7.92 7.22 7.15 5.92 5.10 3.95 2.76 101.29%
DPS 1.96 1.50 1.50 1.50 1.50 1.05 1.05 51.31%
NAPS 0.7359 0.7265 0.7068 0.6806 0.6884 0.6705 0.6487 8.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.35 0.32 0.32 0.24 0.255 0.25 -
P/RPS 0.41 0.36 0.31 0.31 0.24 0.27 0.27 31.94%
P/EPS 4.58 4.82 4.45 5.41 4.69 6.46 9.05 -36.36%
EY 21.81 20.74 22.45 18.49 21.31 15.47 11.05 57.02%
DY 5.41 4.29 4.69 4.69 6.25 4.12 4.20 18.29%
P/NAPS 0.49 0.48 0.45 0.47 0.35 0.38 0.38 18.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 28/05/12 28/02/12 23/11/11 23/08/11 -
Price 0.36 0.37 0.34 0.37 0.31 0.28 0.26 -
P/RPS 0.40 0.39 0.33 0.36 0.31 0.29 0.28 26.70%
P/EPS 4.46 5.10 4.73 6.25 6.06 7.10 9.41 -39.07%
EY 22.42 19.62 21.13 15.99 16.49 14.09 10.62 64.19%
DY 5.56 4.05 4.41 4.05 4.84 3.75 4.04 23.60%
P/NAPS 0.48 0.51 0.48 0.54 0.45 0.42 0.40 12.86%

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