[UMSNGB] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.11%
YoY- 94.33%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 62,000 61,987 61,971 79,638 67,740 62,544 99,661 -7.60%
PBT 12,380 8,318 8,305 5,174 3,410 2,370 2,565 29.98%
Tax -3,130 -3,070 -1,969 -1,093 -1,310 -237 -505 35.51%
NP 9,250 5,248 6,336 4,081 2,100 2,133 2,060 28.42%
-
NP to SH 9,250 5,248 6,336 4,081 2,100 2,133 2,060 28.42%
-
Tax Rate 25.28% 36.91% 23.71% 21.12% 38.42% 10.00% 19.69% -
Total Cost 52,750 56,739 55,635 75,557 65,640 60,411 97,601 -9.74%
-
Net Worth 71,516 63,731 58,681 55,070 51,102 51,128 50,302 6.03%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,964 1,967 1,585 1,197 838 838 2,235 -2.13%
Div Payout % 21.24% 37.48% 25.03% 29.34% 39.92% 39.33% 108.53% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 71,516 63,731 58,681 55,070 51,102 51,128 50,302 6.03%
NOSH 78,589 78,680 79,299 80,000 79,847 79,887 79,844 -0.26%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.92% 8.47% 10.22% 5.12% 3.10% 3.41% 2.07% -
ROE 12.93% 8.23% 10.80% 7.41% 4.11% 4.17% 4.10% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.89 78.78 78.15 99.78 84.84 78.29 124.82 -7.35%
EPS 11.77 6.67 7.99 5.11 2.63 2.67 2.58 28.76%
DPS 2.50 2.50 2.00 1.50 1.05 1.05 2.80 -1.87%
NAPS 0.91 0.81 0.74 0.69 0.64 0.64 0.63 6.31%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 77.50 77.48 77.46 99.55 84.68 78.18 124.58 -7.60%
EPS 11.56 6.56 7.92 5.10 2.63 2.67 2.58 28.38%
DPS 2.46 2.46 1.98 1.50 1.05 1.05 2.79 -2.07%
NAPS 0.894 0.7966 0.7335 0.6884 0.6388 0.6391 0.6288 6.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.71 0.875 0.37 0.24 0.27 0.31 0.30 -
P/RPS 0.90 1.11 0.47 0.24 0.32 0.40 0.24 24.63%
P/EPS 6.03 13.12 4.63 4.69 10.27 11.61 11.63 -10.36%
EY 16.58 7.62 21.59 21.31 9.74 8.61 8.60 11.55%
DY 3.52 2.86 5.41 6.25 3.89 3.39 9.33 -14.98%
P/NAPS 0.78 1.08 0.50 0.35 0.42 0.48 0.48 8.42%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 -
Price 0.815 0.70 0.36 0.31 0.29 0.38 0.39 -
P/RPS 1.03 0.89 0.46 0.31 0.34 0.49 0.31 22.14%
P/EPS 6.92 10.49 4.51 6.06 11.03 14.23 15.12 -12.20%
EY 14.44 9.53 22.19 16.49 9.07 7.03 6.62 13.87%
DY 3.07 3.57 5.56 4.84 3.62 2.76 7.18 -13.19%
P/NAPS 0.90 0.86 0.49 0.45 0.45 0.59 0.62 6.40%

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