[UMSNGB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 132.27%
YoY- 207.81%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 63,432 54,476 69,464 79,856 55,016 62,436 64,932 -0.38%
PBT 10,848 8,184 16,808 19,556 6,328 6,316 6,240 9.64%
Tax -2,844 -2,700 -4,720 -5,516 -1,752 -1,976 -1,980 6.21%
NP 8,004 5,484 12,088 14,040 4,576 4,340 4,260 11.07%
-
NP to SH 8,000 5,476 12,084 14,036 4,560 4,312 4,256 11.08%
-
Tax Rate 26.22% 32.99% 28.08% 28.21% 27.69% 31.29% 31.73% -
Total Cost 55,428 48,992 57,376 65,816 50,440 58,096 60,672 -1.49%
-
Net Worth 125,976 119,677 112,591 104,097 98,202 96,673 90,385 5.68%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 125,976 119,677 112,591 104,097 98,202 96,673 90,385 5.68%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 12.62% 10.07% 17.40% 17.58% 8.32% 6.95% 6.56% -
ROE 6.35% 4.58% 10.73% 13.48% 4.64% 4.46% 4.71% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 80.56 69.19 88.23 102.03 70.03 79.44 82.61 -0.41%
EPS 10.16 6.96 15.36 17.92 5.80 5.48 5.40 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.43 1.33 1.25 1.23 1.15 5.65%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 79.29 68.10 86.83 99.82 68.77 78.05 81.17 -0.38%
EPS 10.00 6.85 15.11 17.55 5.70 5.39 5.32 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5747 1.496 1.4074 1.3012 1.2275 1.2084 1.1298 5.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.18 0.99 1.11 0.895 0.90 0.995 0.92 -
P/RPS 1.46 1.43 1.26 0.88 1.29 1.25 1.11 4.66%
P/EPS 11.61 14.23 7.23 4.99 15.51 18.14 16.99 -6.14%
EY 8.61 7.03 13.83 20.04 6.45 5.51 5.89 6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.78 0.67 0.72 0.81 0.80 -1.28%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 26/05/23 23/05/22 27/05/21 29/06/20 28/05/19 24/05/18 -
Price 1.01 0.915 1.13 1.44 0.715 0.91 1.02 -
P/RPS 1.25 1.32 1.28 1.41 1.02 1.15 1.23 0.26%
P/EPS 9.94 13.16 7.36 8.03 12.32 16.59 18.84 -10.09%
EY 10.06 7.60 13.58 12.45 8.12 6.03 5.31 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.79 1.08 0.57 0.74 0.89 -5.59%

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