[UMSNGB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.1%
YoY- 55.26%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 60,098 62,000 61,987 61,971 79,638 67,740 62,544 -0.66%
PBT 11,901 12,380 8,318 8,305 5,174 3,410 2,370 30.84%
Tax -2,414 -3,130 -3,070 -1,969 -1,093 -1,310 -237 47.20%
NP 9,487 9,250 5,248 6,336 4,081 2,100 2,133 28.22%
-
NP to SH 9,489 9,250 5,248 6,336 4,081 2,100 2,133 28.22%
-
Tax Rate 20.28% 25.28% 36.91% 23.71% 21.12% 38.42% 10.00% -
Total Cost 50,611 52,750 56,739 55,635 75,557 65,640 60,411 -2.90%
-
Net Worth 80,188 71,516 63,731 58,681 55,070 51,102 51,128 7.78%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,358 1,964 1,967 1,585 1,197 838 838 18.80%
Div Payout % 24.86% 21.24% 37.48% 25.03% 29.34% 39.92% 39.33% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 80,188 71,516 63,731 58,681 55,070 51,102 51,128 7.78%
NOSH 78,616 78,589 78,680 79,299 80,000 79,847 79,887 -0.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.79% 14.92% 8.47% 10.22% 5.12% 3.10% 3.41% -
ROE 11.83% 12.93% 8.23% 10.80% 7.41% 4.11% 4.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.44 78.89 78.78 78.15 99.78 84.84 78.29 -0.39%
EPS 12.07 11.77 6.67 7.99 5.11 2.63 2.67 28.57%
DPS 3.00 2.50 2.50 2.00 1.50 1.05 1.05 19.11%
NAPS 1.02 0.91 0.81 0.74 0.69 0.64 0.64 8.07%
Adjusted Per Share Value based on latest NOSH - 78,499
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.12 77.50 77.48 77.46 99.55 84.68 78.18 -0.66%
EPS 11.86 11.56 6.56 7.92 5.10 2.63 2.67 28.19%
DPS 2.95 2.46 2.46 1.98 1.50 1.05 1.05 18.77%
NAPS 1.0024 0.894 0.7966 0.7335 0.6884 0.6388 0.6391 7.78%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.00 0.71 0.875 0.37 0.24 0.27 0.31 -
P/RPS 1.31 0.90 1.11 0.47 0.24 0.32 0.40 21.85%
P/EPS 8.29 6.03 13.12 4.63 4.69 10.27 11.61 -5.45%
EY 12.07 16.58 7.62 21.59 21.31 9.74 8.61 5.78%
DY 3.00 3.52 2.86 5.41 6.25 3.89 3.39 -2.01%
P/NAPS 0.98 0.78 1.08 0.50 0.35 0.42 0.48 12.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 26/02/13 28/02/12 25/02/11 25/02/10 -
Price 1.25 0.815 0.70 0.36 0.31 0.29 0.38 -
P/RPS 1.64 1.03 0.89 0.46 0.31 0.34 0.49 22.29%
P/EPS 10.36 6.92 10.49 4.51 6.06 11.03 14.23 -5.15%
EY 9.66 14.44 9.53 22.19 16.49 9.07 7.03 5.43%
DY 2.40 3.07 3.57 5.56 4.84 3.62 2.76 -2.30%
P/NAPS 1.23 0.90 0.86 0.49 0.45 0.45 0.59 13.01%

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