[UMSNGB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -76.14%
YoY- -80.24%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 74,460 63,460 63,832 54,280 61,832 76,484 67,536 1.63%
PBT 16,240 11,100 13,916 3,764 10,184 7,120 3,232 30.84%
Tax -4,284 -3,000 -3,392 -2,512 -3,848 -2,476 -1,212 23.39%
NP 11,956 8,100 10,524 1,252 6,336 4,644 2,020 34.45%
-
NP to SH 11,920 8,116 10,524 1,252 6,336 4,644 2,020 34.39%
-
Tax Rate 26.38% 27.03% 24.37% 66.74% 37.78% 34.78% 37.50% -
Total Cost 62,504 55,360 53,308 53,028 55,496 71,840 65,516 -0.78%
-
Net Worth 88,813 79,429 72,254 62,599 59,892 54,446 52,103 9.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 88,813 79,429 72,254 62,599 59,892 54,446 52,103 9.28%
NOSH 80,000 78,643 78,537 78,249 78,805 80,068 80,158 -0.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.06% 12.76% 16.49% 2.31% 10.25% 6.07% 2.99% -
ROE 13.42% 10.22% 14.57% 2.00% 10.58% 8.53% 3.88% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 94.74 80.69 81.28 69.37 78.46 95.52 84.25 1.97%
EPS 15.16 10.32 13.40 1.60 8.04 5.80 2.52 34.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.01 0.92 0.80 0.76 0.68 0.65 9.64%
Adjusted Per Share Value based on latest NOSH - 78,249
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 93.08 79.33 79.79 67.85 77.29 95.61 84.42 1.63%
EPS 14.90 10.15 13.16 1.57 7.92 5.81 2.53 34.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1102 0.9929 0.9032 0.7825 0.7487 0.6806 0.6513 9.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.26 0.91 0.77 0.69 0.365 0.32 0.29 -
P/RPS 1.33 1.13 0.95 0.99 0.47 0.33 0.34 25.49%
P/EPS 8.31 8.82 5.75 43.13 4.54 5.52 11.51 -5.27%
EY 12.04 11.34 17.40 2.32 22.03 18.13 8.69 5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.90 0.84 0.86 0.48 0.47 0.45 16.39%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 26/05/16 27/05/15 27/05/14 30/05/13 28/05/12 25/05/11 -
Price 1.20 1.12 0.89 0.70 0.42 0.37 0.30 -
P/RPS 1.27 1.39 1.10 1.01 0.54 0.39 0.36 23.35%
P/EPS 7.91 10.85 6.64 43.75 5.22 6.38 11.90 -6.57%
EY 12.64 9.21 15.06 2.29 19.14 15.68 8.40 7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 0.97 0.88 0.55 0.54 0.46 14.91%

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