[UMSNGB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.52%
YoY- 47.73%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 14,585 15,500 14,839 15,840 20,733 17,630 16,987 -2.50%
PBT 2,297 5,936 232 1,692 1,080 915 -1,158 -
Tax 207 -1,191 -80 35 89 -668 461 -12.48%
NP 2,504 4,745 152 1,727 1,169 247 -697 -
-
NP to SH 2,510 4,745 152 1,727 1,169 247 -697 -
-
Tax Rate -9.01% 20.06% 34.48% -2.07% -8.24% 73.01% - -
Total Cost 12,081 10,755 14,687 14,113 19,564 17,383 17,684 -6.15%
-
Net Worth 80,257 71,489 64,800 58,874 55,070 50,993 51,273 7.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,360 1,963 2,000 1,569 1,197 836 1,121 13.20%
Div Payout % 94.04% 41.39% 1,315.79% 90.91% 102.41% 338.71% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 80,257 71,489 64,800 58,874 55,070 50,993 51,273 7.75%
NOSH 78,683 78,559 80,000 78,499 80,000 79,677 80,114 -0.29%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.17% 30.61% 1.02% 10.90% 5.64% 1.40% -4.10% -
ROE 3.13% 6.64% 0.23% 2.93% 2.12% 0.48% -1.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.54 19.73 18.55 20.18 25.98 22.13 21.20 -2.20%
EPS 3.19 6.04 0.19 2.20 1.46 0.31 -0.87 -
DPS 3.00 2.50 2.50 2.00 1.50 1.05 1.40 13.53%
NAPS 1.02 0.91 0.81 0.75 0.69 0.64 0.64 8.07%
Adjusted Per Share Value based on latest NOSH - 78,499
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.23 19.38 18.55 19.80 25.92 22.04 21.23 -2.50%
EPS 3.14 5.93 0.19 2.16 1.46 0.31 -0.87 -
DPS 2.95 2.45 2.50 1.96 1.50 1.05 1.40 13.22%
NAPS 1.0032 0.8936 0.81 0.7359 0.6884 0.6374 0.6409 7.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.00 0.71 0.875 0.37 0.24 0.27 0.31 -
P/RPS 5.39 3.60 4.72 1.83 0.92 1.22 1.46 24.30%
P/EPS 31.35 11.75 460.53 16.82 16.39 87.10 -35.63 -
EY 3.19 8.51 0.22 5.95 6.10 1.15 -2.81 -
DY 3.00 3.52 2.86 5.41 6.25 3.89 4.52 -6.60%
P/NAPS 0.98 0.78 1.08 0.49 0.35 0.42 0.48 12.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 26/02/13 28/02/12 25/02/11 25/02/10 -
Price 1.25 0.815 0.70 0.36 0.31 0.29 0.38 -
P/RPS 6.74 4.13 3.77 1.78 1.19 1.31 1.79 24.71%
P/EPS 39.18 13.49 368.42 16.36 21.16 93.55 -43.68 -
EY 2.55 7.41 0.27 6.11 4.72 1.07 -2.29 -
DY 2.40 3.07 3.57 5.56 4.84 3.62 3.68 -6.87%
P/NAPS 1.23 0.90 0.86 0.48 0.45 0.45 0.59 13.01%

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