[UMSNGB] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 173.56%
YoY- 106.91%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 30,316 29,334 31,131 41,046 37,582 31,916 28,506 1.03%
PBT 5,701 3,734 5,621 4,640 2,108 1,946 1,926 19.81%
Tax -1,514 -1,254 -2,093 -1,464 -573 -516 -320 29.55%
NP 4,187 2,480 3,528 3,176 1,535 1,430 1,606 17.30%
-
NP to SH 4,187 2,480 3,528 3,176 1,535 951 1,606 17.30%
-
Tax Rate 26.56% 33.58% 37.24% 31.55% 27.18% 26.52% 16.61% -
Total Cost 26,129 26,854 27,603 37,870 36,047 30,486 26,900 -0.48%
-
Net Worth 73,842 65,139 61,288 56,657 51,966 34,002 51,136 6.31%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 73,842 65,139 61,288 56,657 51,966 34,002 51,136 6.31%
NOSH 78,555 78,481 78,574 79,798 79,947 53,128 79,900 -0.28%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.81% 8.45% 11.33% 7.74% 4.08% 4.48% 5.63% -
ROE 5.67% 3.81% 5.76% 5.61% 2.95% 2.80% 3.14% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.59 37.38 39.62 51.44 47.01 60.07 35.68 1.31%
EPS 5.33 3.16 4.49 3.98 1.92 1.79 2.01 17.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.83 0.78 0.71 0.65 0.64 0.64 6.61%
Adjusted Per Share Value based on latest NOSH - 79,644
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.90 36.67 38.91 51.31 46.98 39.90 35.63 1.03%
EPS 5.23 3.10 4.41 3.97 1.92 1.19 2.01 17.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.8142 0.7661 0.7082 0.6496 0.425 0.6392 6.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.815 0.70 0.445 0.32 0.25 0.31 0.42 -
P/RPS 2.11 1.87 1.12 0.62 0.53 0.52 1.18 10.16%
P/EPS 15.29 22.15 9.91 8.04 13.02 17.32 20.90 -5.07%
EY 6.54 4.51 10.09 12.44 7.68 5.77 4.79 5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.57 0.45 0.38 0.48 0.66 4.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 27/08/14 28/08/13 28/08/12 23/08/11 27/08/10 25/08/09 -
Price 0.80 0.70 0.40 0.34 0.26 0.33 0.44 -
P/RPS 2.07 1.87 1.01 0.66 0.55 0.55 1.23 9.05%
P/EPS 15.01 22.15 8.91 8.54 13.54 18.44 21.89 -6.09%
EY 6.66 4.51 11.22 11.71 7.38 5.42 4.57 6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 0.51 0.48 0.40 0.52 0.69 3.53%

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