[UMSNGB] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 57.92%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 52,544 44,985 47,670 56,758 51,776 48,522 45,513 2.42%
PBT 9,075 5,819 3,874 9,126 8,826 11,076 9,604 -0.93%
Tax -1,953 -1,581 -1,020 -2,582 -2,513 -2,745 -2,621 -4.78%
NP 7,122 4,238 2,854 6,544 6,313 8,331 6,983 0.32%
-
NP to SH 7,116 4,234 2,838 6,538 6,294 8,324 6,983 0.31%
-
Tax Rate 21.52% 27.17% 26.33% 28.29% 28.47% 24.78% 27.29% -
Total Cost 45,422 40,747 44,816 50,214 45,463 40,191 38,530 2.77%
-
Net Worth 108,194 101,181 98,243 96,673 91,957 85,676 77,851 5.63%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 108,194 101,181 98,243 96,673 91,957 85,676 77,851 5.63%
NOSH 80,000 80,000 80,000 80,000 80,000 78,602 78,637 0.28%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 13.55% 9.42% 5.99% 11.53% 12.19% 17.17% 15.34% -
ROE 6.58% 4.18% 2.89% 6.76% 6.84% 9.72% 8.97% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 67.02 57.35 60.65 72.21 65.88 61.73 57.88 2.47%
EPS 9.04 5.41 3.61 8.32 8.01 10.59 8.88 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 1.25 1.23 1.17 1.09 0.99 5.68%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 65.68 56.23 59.59 70.95 64.72 60.65 56.89 2.42%
EPS 8.90 5.29 3.55 8.17 7.87 10.41 8.73 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3524 1.2648 1.228 1.2084 1.1495 1.071 0.9731 5.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.30 0.68 0.88 0.995 1.18 1.36 0.76 -
P/RPS 1.94 1.19 1.45 1.38 1.79 2.20 1.31 6.75%
P/EPS 14.32 12.60 24.37 11.96 14.74 12.84 8.56 8.94%
EY 6.98 7.94 4.10 8.36 6.79 7.79 11.68 -8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.53 0.70 0.81 1.01 1.25 0.77 3.37%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 25/11/20 26/11/19 28/11/18 22/11/17 23/11/16 25/11/15 -
Price 1.25 0.73 0.83 1.06 1.25 1.30 1.05 -
P/RPS 1.87 1.27 1.37 1.47 1.90 2.11 1.81 0.54%
P/EPS 13.77 13.52 22.99 12.74 15.61 12.28 11.82 2.57%
EY 7.26 7.39 4.35 7.85 6.41 8.15 8.46 -2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.57 0.66 0.86 1.07 1.19 1.06 -2.50%

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