[UMSNGB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 13.77%
YoY- 740.58%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 64,932 74,460 63,460 63,832 54,280 61,832 76,484 -2.69%
PBT 6,240 16,240 11,100 13,916 3,764 10,184 7,120 -2.17%
Tax -1,980 -4,284 -3,000 -3,392 -2,512 -3,848 -2,476 -3.65%
NP 4,260 11,956 8,100 10,524 1,252 6,336 4,644 -1.42%
-
NP to SH 4,256 11,920 8,116 10,524 1,252 6,336 4,644 -1.44%
-
Tax Rate 31.73% 26.38% 27.03% 24.37% 66.74% 37.78% 34.78% -
Total Cost 60,672 62,504 55,360 53,308 53,028 55,496 71,840 -2.77%
-
Net Worth 90,385 88,813 79,429 72,254 62,599 59,892 54,446 8.81%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 90,385 88,813 79,429 72,254 62,599 59,892 54,446 8.81%
NOSH 80,000 80,000 78,643 78,537 78,249 78,805 80,068 -0.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.56% 16.06% 12.76% 16.49% 2.31% 10.25% 6.07% -
ROE 4.71% 13.42% 10.22% 14.57% 2.00% 10.58% 8.53% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 82.61 94.74 80.69 81.28 69.37 78.46 95.52 -2.38%
EPS 5.40 15.16 10.32 13.40 1.60 8.04 5.80 -1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.01 0.92 0.80 0.76 0.68 9.14%
Adjusted Per Share Value based on latest NOSH - 78,537
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 81.17 93.08 79.33 79.79 67.85 77.29 95.61 -2.69%
EPS 5.32 14.90 10.15 13.16 1.57 7.92 5.81 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1298 1.1102 0.9929 0.9032 0.7825 0.7487 0.6806 8.80%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.92 1.26 0.91 0.77 0.69 0.365 0.32 -
P/RPS 1.11 1.33 1.13 0.95 0.99 0.47 0.33 22.39%
P/EPS 16.99 8.31 8.82 5.75 43.13 4.54 5.52 20.59%
EY 5.89 12.04 11.34 17.40 2.32 22.03 18.13 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.12 0.90 0.84 0.86 0.48 0.47 9.26%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 23/05/17 26/05/16 27/05/15 27/05/14 30/05/13 28/05/12 -
Price 1.02 1.20 1.12 0.89 0.70 0.42 0.37 -
P/RPS 1.23 1.27 1.39 1.10 1.01 0.54 0.39 21.08%
P/EPS 18.84 7.91 10.85 6.64 43.75 5.22 6.38 19.76%
EY 5.31 12.64 9.21 15.06 2.29 19.14 15.68 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.11 0.97 0.88 0.55 0.54 8.67%

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