[UMSNGB] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1.92%
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 73,277 68,150 65,871 60,098 62,000 61,987 61,971 2.83%
PBT 10,705 10,621 13,442 11,901 12,380 8,318 8,305 4.31%
Tax -2,667 -3,201 -3,530 -2,414 -3,130 -3,070 -1,969 5.18%
NP 8,038 7,420 9,912 9,487 9,250 5,248 6,336 4.04%
-
NP to SH 8,044 7,414 9,905 9,489 9,250 5,248 6,336 4.05%
-
Tax Rate 24.91% 30.14% 26.26% 20.28% 25.28% 36.91% 23.71% -
Total Cost 65,239 60,730 55,959 50,611 52,750 56,739 55,635 2.68%
-
Net Worth 98,245 91,957 88,027 80,188 71,516 63,731 58,681 8.96%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,357 2,357 2,357 2,358 1,964 1,967 1,585 6.83%
Div Payout % 29.31% 31.80% 23.80% 24.86% 21.24% 37.48% 25.03% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 98,245 91,957 88,027 80,188 71,516 63,731 58,681 8.96%
NOSH 80,000 80,000 80,000 78,616 78,589 78,680 79,299 0.14%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.97% 10.89% 15.05% 15.79% 14.92% 8.47% 10.22% -
ROE 8.19% 8.06% 11.25% 11.83% 12.93% 8.23% 10.80% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.23 86.71 83.81 76.44 78.89 78.78 78.15 2.98%
EPS 10.23 9.43 12.60 12.07 11.77 6.67 7.99 4.20%
DPS 3.00 3.00 3.00 3.00 2.50 2.50 2.00 6.98%
NAPS 1.25 1.17 1.12 1.02 0.91 0.81 0.74 9.12%
Adjusted Per Share Value based on latest NOSH - 78,683
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.60 85.19 82.34 75.12 77.50 77.48 77.46 2.83%
EPS 10.06 9.27 12.38 11.86 11.56 6.56 7.92 4.06%
DPS 2.95 2.95 2.95 2.95 2.46 2.46 1.98 6.86%
NAPS 1.2281 1.1495 1.1003 1.0024 0.894 0.7966 0.7335 8.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.06 1.10 1.24 1.00 0.71 0.875 0.37 -
P/RPS 1.14 1.27 1.48 1.31 0.90 1.11 0.47 15.90%
P/EPS 10.36 11.66 9.84 8.29 6.03 13.12 4.63 14.35%
EY 9.66 8.58 10.16 12.07 16.58 7.62 21.59 -12.53%
DY 2.83 2.73 2.42 3.00 3.52 2.86 5.41 -10.23%
P/NAPS 0.85 0.94 1.11 0.98 0.78 1.08 0.50 9.24%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 24/02/16 26/02/15 27/02/14 26/02/13 -
Price 1.05 1.05 1.34 1.25 0.815 0.70 0.36 -
P/RPS 1.13 1.21 1.60 1.64 1.03 0.89 0.46 16.15%
P/EPS 10.26 11.13 10.63 10.36 6.92 10.49 4.51 14.67%
EY 9.75 8.98 9.40 9.66 14.44 9.53 22.19 -12.80%
DY 2.86 2.86 2.24 2.40 3.07 3.57 5.56 -10.48%
P/NAPS 0.84 0.90 1.20 1.23 0.90 0.86 0.49 9.39%

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