[UMSNGB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 14.64%
YoY- -39.35%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 77,314 55,603 69,863 69,197 67,577 62,742 62,982 3.47%
PBT 14,334 5,371 7,728 9,266 13,975 12,868 14,347 -0.01%
Tax -4,048 -1,558 -1,725 -2,962 -3,569 -2,803 -3,390 2.99%
NP 10,286 3,813 6,003 6,304 10,406 10,065 10,957 -1.04%
-
NP to SH 10,281 3,788 6,003 6,303 10,392 10,066 10,957 -1.05%
-
Tax Rate 28.24% 29.01% 22.32% 31.97% 25.54% 21.78% 23.63% -
Total Cost 67,028 51,790 63,860 62,893 57,171 52,677 52,025 4.30%
-
Net Worth 107,228 98,988 97,459 93,529 90,385 82,521 73,870 6.40%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 2,353 2,357 2,357 2,357 2,357 2,360 1,963 3.06%
Div Payout % 22.89% 62.24% 39.28% 37.41% 22.69% 23.45% 17.92% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 107,228 98,988 97,459 93,529 90,385 82,521 73,870 6.40%
NOSH 80,000 80,000 80,000 80,000 80,000 78,591 78,585 0.29%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.30% 6.86% 8.59% 9.11% 15.40% 16.04% 17.40% -
ROE 9.59% 3.83% 6.16% 6.74% 11.50% 12.20% 14.83% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 98.78 70.78 88.89 88.04 85.98 79.83 80.14 3.54%
EPS 13.14 4.82 7.64 8.02 13.22 12.81 13.94 -0.97%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.50 3.08%
NAPS 1.37 1.26 1.24 1.19 1.15 1.05 0.94 6.47%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 96.64 69.50 87.33 86.50 84.47 78.43 78.73 3.47%
EPS 12.85 4.74 7.50 7.88 12.99 12.58 13.70 -1.06%
DPS 2.94 2.95 2.95 2.95 2.95 2.95 2.45 3.08%
NAPS 1.3404 1.2374 1.2182 1.1691 1.1298 1.0315 0.9234 6.40%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.32 0.715 0.945 1.02 1.28 1.20 0.815 -
P/RPS 1.34 1.01 1.06 1.16 1.49 1.50 1.02 4.64%
P/EPS 10.05 14.83 12.37 12.72 9.68 9.37 5.85 9.42%
EY 9.95 6.74 8.08 7.86 10.33 10.67 17.11 -8.63%
DY 2.27 4.20 3.17 2.94 2.34 2.50 3.07 -4.90%
P/NAPS 0.96 0.57 0.76 0.86 1.11 1.14 0.87 1.65%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/09/20 28/08/19 21/08/18 24/08/17 25/08/16 21/08/15 -
Price 1.29 0.685 0.955 0.995 1.27 1.43 0.80 -
P/RPS 1.31 0.97 1.07 1.13 1.48 1.79 1.00 4.59%
P/EPS 9.82 14.21 12.50 12.41 9.61 11.16 5.74 9.35%
EY 10.18 7.04 8.00 8.06 10.41 8.96 17.43 -8.56%
DY 2.33 4.38 3.14 3.02 2.36 2.10 3.13 -4.79%
P/NAPS 0.94 0.54 0.77 0.84 1.10 1.36 0.85 1.68%

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