[UMSNGB] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.68%
YoY- 129.9%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 15,958 13,570 15,458 19,121 16,884 14,449 13,115 3.32%
PBT 3,479 941 2,546 1,780 808 865 264 53.65%
Tax -848 -628 -962 -619 -303 -232 16 -
NP 2,631 313 1,584 1,161 505 633 280 45.24%
-
NP to SH 2,631 313 1,584 1,161 505 202 280 45.24%
-
Tax Rate 24.37% 66.74% 37.78% 34.78% 37.50% 26.82% -6.06% -
Total Cost 13,327 13,257 13,874 17,960 16,379 13,816 12,835 0.62%
-
Net Worth 72,254 62,599 59,892 54,446 52,103 16,364 51,199 5.90%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 72,254 62,599 59,892 54,446 52,103 16,364 51,199 5.90%
NOSH 78,537 78,249 78,805 80,068 80,158 25,569 80,000 -0.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.49% 2.31% 10.25% 6.07% 2.99% 4.38% 2.13% -
ROE 3.64% 0.50% 2.64% 2.13% 0.97% 1.23% 0.55% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.32 17.34 19.62 23.88 21.06 56.51 16.39 3.64%
EPS 3.35 0.40 2.01 1.45 0.63 0.79 0.35 45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.80 0.76 0.68 0.65 0.64 0.64 6.23%
Adjusted Per Share Value based on latest NOSH - 80,068
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.95 16.96 19.32 23.90 21.11 18.06 16.39 3.32%
EPS 3.29 0.39 1.98 1.45 0.63 0.25 0.35 45.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9032 0.7825 0.7487 0.6806 0.6513 0.2046 0.64 5.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.77 0.69 0.365 0.32 0.29 0.40 0.50 -
P/RPS 3.79 3.98 1.86 1.34 1.38 0.71 3.05 3.68%
P/EPS 22.99 172.50 18.16 22.07 46.03 50.63 142.86 -26.23%
EY 4.35 0.58 5.51 4.53 2.17 1.98 0.70 35.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.48 0.47 0.45 0.63 0.78 1.24%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 30/05/13 28/05/12 25/05/11 26/05/10 27/05/09 -
Price 0.89 0.70 0.42 0.37 0.30 0.36 0.44 -
P/RPS 4.38 4.04 2.14 1.55 1.42 0.64 2.68 8.52%
P/EPS 26.57 175.00 20.90 25.52 47.62 45.57 125.71 -22.81%
EY 3.76 0.57 4.79 3.92 2.10 2.19 0.80 29.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.88 0.55 0.54 0.46 0.56 0.69 5.83%

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