[UMSNGB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -22.17%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 71,274 64,822 69,592 70,058 59,980 63,560 75,677 -0.99%
PBT 8,178 7,180 14,620 12,100 7,758 5,165 12,168 -6.40%
Tax -2,754 -1,838 -2,920 -2,604 -2,108 -1,360 -3,442 -3.64%
NP 5,424 5,341 11,700 9,496 5,650 3,805 8,725 -7.61%
-
NP to SH 5,414 5,334 11,682 9,488 5,645 3,784 8,717 -7.62%
-
Tax Rate 33.68% 25.60% 19.97% 21.52% 27.17% 26.33% 28.29% -
Total Cost 65,850 59,481 57,892 60,562 54,329 59,754 66,952 -0.27%
-
Net Worth 115,740 122,826 118,889 108,194 101,181 98,243 96,673 3.04%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 115,740 122,826 118,889 108,194 101,181 98,243 96,673 3.04%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.61% 8.24% 16.81% 13.55% 9.42% 5.99% 11.53% -
ROE 4.68% 4.34% 9.83% 8.77% 5.58% 3.85% 9.02% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 90.52 82.33 88.39 89.36 76.47 80.87 96.29 -1.02%
EPS 6.88 6.77 14.84 12.05 7.21 4.81 11.09 -7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.56 1.51 1.38 1.29 1.25 1.23 3.01%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 89.09 81.03 86.99 87.57 74.98 79.45 94.60 -0.99%
EPS 6.77 6.67 14.60 11.86 7.06 4.73 10.90 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4468 1.5353 1.4861 1.3524 1.2648 1.228 1.2084 3.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.08 0.94 0.93 1.30 0.68 0.88 0.995 -
P/RPS 1.19 1.14 1.05 1.45 0.89 1.09 1.03 2.43%
P/EPS 15.70 13.87 6.27 10.74 9.45 18.28 8.97 9.76%
EY 6.37 7.21 15.95 9.31 10.58 5.47 11.15 -8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.62 0.94 0.53 0.70 0.81 -1.71%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 22/11/22 23/11/21 25/11/20 26/11/19 28/11/18 -
Price 0.94 0.91 0.97 1.25 0.73 0.83 1.06 -
P/RPS 1.04 1.11 1.10 1.40 0.95 1.03 1.10 -0.92%
P/EPS 13.67 13.43 6.54 10.33 10.14 17.24 9.56 6.13%
EY 7.32 7.45 15.30 9.68 9.86 5.80 10.46 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.64 0.91 0.57 0.66 0.86 -4.80%

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