[UMSNGB] YoY 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- -19.34%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 15,562 15,197 17,166 16,077 14,658 21,323 18,194 -2.56%
PBT 4,408 3,903 2,710 2,465 1,992 1,986 549 41.46%
Tax -842 -1,107 -685 -897 -559 -609 -126 37.20%
NP 3,566 2,796 2,025 1,568 1,433 1,377 423 42.61%
-
NP to SH 3,560 2,796 2,025 1,568 1,433 1,377 423 42.57%
-
Tax Rate 19.10% 28.36% 25.28% 36.39% 28.06% 30.66% 22.95% -
Total Cost 11,996 12,401 15,141 14,509 13,225 19,946 17,771 -6.33%
-
Net Worth 85,660 77,972 66,715 63,035 58,116 53,638 51,079 8.99%
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 85,660 77,972 66,715 63,035 58,116 53,638 51,079 8.99%
NOSH 78,587 78,760 78,488 78,793 79,611 80,058 79,811 -0.25%
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 22.91% 18.40% 11.80% 9.75% 9.78% 6.46% 2.32% -
ROE 4.16% 3.59% 3.04% 2.49% 2.47% 2.57% 0.83% -
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 19.80 19.30 21.87 20.40 18.41 26.63 22.80 -2.32%
EPS 4.53 3.55 2.58 1.99 1.80 1.72 0.53 42.94%
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 19.45 19.00 21.46 20.10 18.32 26.65 22.74 -2.56%
EPS 4.45 3.50 2.53 1.96 1.79 1.72 0.53 42.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0708 0.9747 0.8339 0.7879 0.7265 0.6705 0.6385 8.99%
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 6.87 3.94 3.34 2.23 1.90 0.96 1.23 33.16%
P/EPS 30.02 21.41 28.29 22.86 19.44 14.83 52.83 -8.98%
EY 3.33 4.67 3.53 4.37 5.14 6.75 1.89 9.89%
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 6.56 5.44 3.43 4.53 2.01 1.05 1.36 29.95%
P/EPS 28.70 29.58 29.07 46.48 20.56 16.28 58.49 -11.17%
EY 3.48 3.38 3.44 2.15 4.86 6.14 1.71 12.55%
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