[UMSNGB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 135.4%
YoY- -40.78%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 62,262 82,092 75,164 63,832 57,012 98,774 101,728 -7.84%
PBT 11,242 9,280 4,216 3,892 3,852 6,120 7,606 6.72%
Tax -4,186 -2,928 -1,146 -1,032 -640 -1,526 -1,966 13.41%
NP 7,056 6,352 3,070 2,860 3,212 4,594 5,640 3.80%
-
NP to SH 7,056 6,352 3,070 1,902 3,212 4,594 5,640 3.80%
-
Tax Rate 37.24% 31.55% 27.18% 26.52% 16.61% 24.93% 25.85% -
Total Cost 55,206 75,740 72,094 60,972 53,800 94,180 96,088 -8.81%
-
Net Worth 61,288 56,657 51,966 34,002 51,136 50,421 48,886 3.83%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 61,288 56,657 51,966 34,002 51,136 50,421 48,886 3.83%
NOSH 78,574 79,798 79,947 53,128 79,900 80,034 80,142 -0.32%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.33% 7.74% 4.08% 4.48% 5.63% 4.65% 5.54% -
ROE 11.51% 11.21% 5.91% 5.59% 6.28% 9.11% 11.54% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.24 102.87 94.02 120.15 71.35 123.41 126.93 -7.54%
EPS 8.98 7.96 3.84 3.58 4.02 5.74 7.04 4.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.71 0.65 0.64 0.64 0.63 0.61 4.17%
Adjusted Per Share Value based on latest NOSH - 74,900
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 77.83 102.62 93.96 79.79 71.27 123.47 127.16 -7.84%
EPS 8.82 7.94 3.84 2.38 4.02 5.74 7.05 3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7661 0.7082 0.6496 0.425 0.6392 0.6303 0.6111 3.83%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.445 0.32 0.25 0.31 0.42 0.47 0.52 -
P/RPS 0.56 0.31 0.27 0.26 0.59 0.38 0.41 5.32%
P/EPS 4.96 4.02 6.51 8.66 10.45 8.19 7.39 -6.42%
EY 20.18 24.88 15.36 11.55 9.57 12.21 13.53 6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.38 0.48 0.66 0.75 0.85 -6.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 23/08/11 27/08/10 25/08/09 26/08/08 30/08/07 -
Price 0.40 0.34 0.26 0.33 0.44 0.39 0.55 -
P/RPS 0.50 0.33 0.28 0.27 0.62 0.32 0.43 2.54%
P/EPS 4.45 4.27 6.77 9.22 10.95 6.79 7.82 -8.96%
EY 22.45 23.41 14.77 10.85 9.14 14.72 12.80 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.40 0.52 0.69 0.62 0.90 -9.02%

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