[UMSNGB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.1%
YoY- -11.6%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 69,034 64,696 60,684 62,000 62,864 61,508 78,540 -2.12%
PBT 11,768 14,768 12,805 8,592 10,781 8,817 5,458 13.64%
Tax -3,350 -3,660 -3,494 -2,585 -3,986 -2,672 -1,576 13.37%
NP 8,417 11,108 9,310 6,006 6,794 6,145 3,882 13.75%
-
NP to SH 8,392 11,098 9,310 6,006 6,794 6,145 3,882 13.69%
-
Tax Rate 28.47% 24.78% 27.29% 30.09% 36.97% 30.31% 28.88% -
Total Cost 60,617 53,588 51,373 55,993 56,069 55,362 74,657 -3.40%
-
Net Worth 91,957 85,676 77,851 66,828 62,913 58,110 53,453 9.45%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 91,957 85,676 77,851 66,828 62,913 58,110 53,453 9.45%
NOSH 80,000 78,602 78,637 78,621 78,641 79,602 79,780 0.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.19% 17.17% 15.34% 9.69% 10.81% 9.99% 4.94% -
ROE 9.13% 12.95% 11.96% 8.99% 10.80% 10.58% 7.26% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 87.83 82.31 77.17 78.86 79.94 77.27 98.44 -1.88%
EPS 10.68 14.12 11.84 7.64 8.64 7.72 4.87 13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.09 0.99 0.85 0.80 0.73 0.67 9.72%
Adjusted Per Share Value based on latest NOSH - 78,488
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 86.29 80.87 75.86 77.50 78.58 76.89 98.18 -2.12%
EPS 10.49 13.87 11.64 7.51 8.49 7.68 4.85 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1495 1.071 0.9731 0.8354 0.7864 0.7264 0.6682 9.45%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.18 1.36 0.76 0.73 0.455 0.35 0.255 -
P/RPS 1.34 1.65 0.98 0.93 0.57 0.45 0.26 31.39%
P/EPS 11.05 9.63 6.42 9.55 5.27 4.53 5.24 13.22%
EY 9.05 10.38 15.58 10.47 18.99 22.06 19.08 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.25 0.77 0.86 0.57 0.48 0.38 17.67%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 26/11/14 25/11/13 28/11/12 23/11/11 -
Price 1.25 1.30 1.05 0.75 0.925 0.37 0.28 -
P/RPS 1.42 1.58 1.36 0.95 1.16 0.48 0.28 31.04%
P/EPS 11.71 9.21 8.87 9.82 10.71 4.79 5.75 12.57%
EY 8.54 10.86 11.28 10.19 9.34 20.86 17.38 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.19 1.06 0.88 1.16 0.51 0.42 16.84%

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