[UMSNGB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 44.44%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 48,522 45,513 46,500 47,148 46,131 58,905 50,110 -0.53%
PBT 11,076 9,604 6,444 8,086 6,613 4,094 2,495 28.17%
Tax -2,745 -2,621 -1,939 -2,990 -2,004 -1,182 -642 27.37%
NP 8,331 6,983 4,505 5,096 4,609 2,912 1,853 28.44%
-
NP to SH 8,324 6,983 4,505 5,096 4,609 2,912 1,853 28.42%
-
Tax Rate 24.78% 27.29% 30.09% 36.98% 30.30% 28.87% 25.73% -
Total Cost 40,191 38,530 41,995 42,052 41,522 55,993 48,257 -2.99%
-
Net Worth 85,676 77,851 66,828 62,913 58,110 53,453 51,117 8.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 85,676 77,851 66,828 62,913 58,110 53,453 51,117 8.98%
NOSH 78,602 78,637 78,621 78,641 79,602 79,780 79,870 -0.26%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.17% 15.34% 9.69% 10.81% 9.99% 4.94% 3.70% -
ROE 9.72% 8.97% 6.74% 8.10% 7.93% 5.45% 3.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 61.73 57.88 59.14 59.95 57.95 73.83 62.74 -0.26%
EPS 10.59 8.88 5.73 6.48 5.79 3.65 2.32 28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.99 0.85 0.80 0.73 0.67 0.64 9.27%
Adjusted Per Share Value based on latest NOSH - 78,793
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.65 56.89 58.13 58.94 57.66 73.63 62.64 -0.53%
EPS 10.41 8.73 5.63 6.37 5.76 3.64 2.32 28.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.071 0.9731 0.8354 0.7864 0.7264 0.6682 0.639 8.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.36 0.76 0.73 0.455 0.35 0.255 0.28 -
P/RPS 2.20 1.31 1.23 0.76 0.60 0.35 0.45 30.24%
P/EPS 12.84 8.56 12.74 7.02 6.04 6.99 12.07 1.03%
EY 7.79 11.68 7.85 14.24 16.54 14.31 8.29 -1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.77 0.86 0.57 0.48 0.38 0.44 18.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 26/11/14 25/11/13 28/11/12 23/11/11 26/11/10 -
Price 1.30 1.05 0.75 0.925 0.37 0.28 0.31 -
P/RPS 2.11 1.81 1.27 1.54 0.64 0.38 0.49 27.52%
P/EPS 12.28 11.82 13.09 14.27 6.39 7.67 13.36 -1.39%
EY 8.15 8.46 7.64 7.01 15.65 13.04 7.48 1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.06 0.88 1.16 0.51 0.42 0.48 16.32%

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