[UMSNGB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 289.1%
YoY- -21.16%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 38,934 24,450 32,299 35,713 34,666 32,960 30,316 4.25%
PBT 8,454 2,544 2,869 5,846 7,201 6,668 5,701 6.78%
Tax -2,354 -684 -761 -1,703 -1,942 -1,903 -1,514 7.62%
NP 6,100 1,860 2,108 4,143 5,259 4,765 4,187 6.46%
-
NP to SH 6,095 1,857 2,099 4,140 5,251 4,764 4,187 6.45%
-
Tax Rate 27.84% 26.89% 26.52% 29.13% 26.97% 28.54% 26.56% -
Total Cost 32,834 22,590 30,191 31,570 29,407 28,195 26,129 3.87%
-
Net Worth 107,228 98,988 97,459 93,529 90,385 82,544 73,842 6.40%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 107,228 98,988 97,459 93,529 90,385 82,544 73,842 6.40%
NOSH 80,000 80,000 80,000 80,000 80,000 78,613 78,555 0.30%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.67% 7.61% 6.53% 11.60% 15.17% 14.46% 13.81% -
ROE 5.68% 1.88% 2.15% 4.43% 5.81% 5.77% 5.67% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 49.74 31.12 41.09 45.44 44.11 41.93 38.59 4.31%
EPS 7.79 2.36 2.67 5.27 6.68 6.06 5.33 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.26 1.24 1.19 1.15 1.05 0.94 6.47%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.67 30.56 40.37 44.64 43.33 41.20 37.90 4.25%
EPS 7.62 2.32 2.62 5.18 6.56 5.96 5.23 6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3404 1.2374 1.2182 1.1691 1.1298 1.0318 0.923 6.40%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.32 0.715 0.945 1.02 1.28 1.20 0.815 -
P/RPS 2.65 2.30 2.30 2.24 2.90 2.86 2.11 3.86%
P/EPS 16.95 30.25 35.39 19.36 19.16 19.80 15.29 1.73%
EY 5.90 3.31 2.83 5.16 5.22 5.05 6.54 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.57 0.76 0.86 1.11 1.14 0.87 1.65%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/09/20 28/08/19 21/08/18 24/08/17 25/08/16 21/08/15 -
Price 1.29 0.685 0.955 0.995 1.27 1.43 0.80 -
P/RPS 2.59 2.20 2.32 2.19 2.88 3.41 2.07 3.80%
P/EPS 16.57 28.98 35.76 18.89 19.01 23.60 15.01 1.66%
EY 6.04 3.45 2.80 5.29 5.26 4.24 6.66 -1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.54 0.77 0.84 1.10 1.36 0.85 1.68%

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