[UMSNGB] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -60.52%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 17,940 15,995 13,610 20,535 15,371 21,045 17,110 0.79%
PBT 1,959 1,319 621 3,275 1,005 3,280 1,625 3.16%
Tax -330 258 401 -897 -259 -879 -571 -8.72%
NP 1,629 1,577 1,022 2,378 746 2,401 1,054 7.52%
-
NP to SH 1,626 1,566 1,021 2,377 739 2,398 1,043 7.67%
-
Tax Rate 16.85% -19.56% -64.57% 27.39% 25.77% 26.80% 35.14% -
Total Cost 16,311 14,418 12,588 18,157 14,625 18,644 16,056 0.26%
-
Net Worth 122,826 118,889 108,194 101,181 98,243 96,673 91,957 4.94%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 122,826 118,889 108,194 101,181 98,243 96,673 91,957 4.94%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.08% 9.86% 7.51% 11.58% 4.85% 11.41% 6.16% -
ROE 1.32% 1.32% 0.94% 2.35% 0.75% 2.48% 1.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.79 20.31 17.36 26.18 19.56 26.78 21.77 0.76%
EPS 2.07 1.99 1.30 3.03 0.94 3.05 1.33 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.38 1.29 1.25 1.23 1.17 4.90%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.43 19.99 17.01 25.67 19.21 26.31 21.39 0.79%
EPS 2.03 1.96 1.28 2.97 0.92 3.00 1.30 7.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5353 1.4861 1.3524 1.2648 1.228 1.2084 1.1495 4.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.94 0.93 1.30 0.68 0.88 0.995 1.18 -
P/RPS 4.13 4.58 7.49 2.60 4.50 3.72 5.42 -4.42%
P/EPS 45.52 46.76 99.83 22.44 93.59 32.61 88.92 -10.55%
EY 2.20 2.14 1.00 4.46 1.07 3.07 1.12 11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.94 0.53 0.70 0.81 1.01 -8.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 22/11/22 23/11/21 25/11/20 26/11/19 28/11/18 22/11/17 -
Price 0.91 0.97 1.25 0.73 0.83 1.06 1.25 -
P/RPS 3.99 4.77 7.20 2.79 4.24 3.96 5.74 -5.87%
P/EPS 44.06 48.77 95.99 24.09 88.27 34.74 94.19 -11.88%
EY 2.27 2.05 1.04 4.15 1.13 2.88 1.06 13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.91 0.57 0.66 0.86 1.07 -9.69%

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