[UMSNGB] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 43.27%
YoY- 173.27%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 61,339 63,048 76,437 76,535 67,097 67,334 107,001 -8.85%
PBT 6,676 9,778 7,712 5,009 1,337 1,096 4,460 6.95%
Tax -2,019 -2,955 -1,934 -1,850 -181 46 -1,174 9.45%
NP 4,657 6,823 5,778 3,159 1,156 1,142 3,286 5.98%
-
NP to SH 4,657 6,823 5,778 3,159 1,156 1,026 3,286 5.98%
-
Tax Rate 30.24% 30.22% 25.08% 36.93% 13.54% -4.20% 26.32% -
Total Cost 56,682 56,225 70,659 73,376 65,941 66,192 103,715 -9.57%
-
Net Worth 66,715 0 58,116 53,638 51,079 51,999 52,107 4.20%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,000 1,569 1,201 836 841 - - -
Div Payout % 42.95% 23.01% 20.79% 26.48% 72.77% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 66,715 0 58,116 53,638 51,079 51,999 52,107 4.20%
NOSH 78,488 78,793 79,611 80,058 79,811 80,000 80,165 -0.35%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.59% 10.82% 7.56% 4.13% 1.72% 1.70% 3.07% -
ROE 6.98% 0.00% 9.94% 5.89% 2.26% 1.97% 6.31% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 78.15 80.02 96.01 95.60 84.07 84.17 133.47 -8.53%
EPS 5.93 8.66 7.26 3.95 1.45 1.28 4.10 6.34%
DPS 2.50 2.00 1.50 1.05 1.05 0.00 0.00 -
NAPS 0.85 0.00 0.73 0.67 0.64 0.65 0.65 4.57%
Adjusted Per Share Value based on latest NOSH - 80,058
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 76.67 78.81 95.55 95.67 83.87 84.17 133.75 -8.85%
EPS 5.82 8.53 7.22 3.95 1.44 1.28 4.11 5.96%
DPS 2.50 1.96 1.50 1.05 1.05 0.00 0.00 -
NAPS 0.8339 0.00 0.7265 0.6705 0.6385 0.65 0.6513 4.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.73 0.455 0.35 0.255 0.28 0.41 0.42 -
P/RPS 0.93 0.57 0.36 0.27 0.33 0.49 0.31 20.08%
P/EPS 12.30 5.25 4.82 6.46 19.33 31.97 10.25 3.08%
EY 8.13 19.03 20.74 15.47 5.17 3.13 9.76 -2.99%
DY 3.42 4.40 4.29 4.12 3.76 0.00 0.00 -
P/NAPS 0.86 0.00 0.48 0.38 0.44 0.63 0.65 4.77%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 28/11/12 23/11/11 26/11/10 25/11/09 27/11/08 -
Price 0.75 0.925 0.37 0.28 0.31 0.41 0.48 -
P/RPS 0.96 1.16 0.39 0.29 0.37 0.49 0.36 17.75%
P/EPS 12.64 10.68 5.10 7.10 21.40 31.97 11.71 1.28%
EY 7.91 9.36 19.62 14.09 4.67 3.13 8.54 -1.26%
DY 3.33 2.16 4.05 3.75 3.40 0.00 0.00 -
P/NAPS 0.88 0.00 0.51 0.42 0.48 0.63 0.74 2.92%

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