[UMSNGB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.02%
YoY- 18.09%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 63,107 61,013 61,339 63,048 76,437 76,535 67,097 -1.01%
PBT 13,373 15,540 6,676 9,778 7,712 5,009 1,337 46.73%
Tax -2,538 -3,812 -2,019 -2,955 -1,934 -1,850 -181 55.22%
NP 10,835 11,728 4,657 6,823 5,778 3,159 1,156 45.15%
-
NP to SH 10,834 11,724 4,657 6,823 5,778 3,159 1,156 45.15%
-
Tax Rate 18.98% 24.53% 30.24% 30.22% 25.08% 36.93% 13.54% -
Total Cost 52,272 49,285 56,682 56,225 70,659 73,376 65,941 -3.79%
-
Net Worth 85,660 77,972 66,715 0 58,116 53,638 51,079 8.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,360 1,963 2,000 1,569 1,201 836 841 18.74%
Div Payout % 21.79% 16.75% 42.95% 23.01% 20.79% 26.48% 72.77% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 85,660 77,972 66,715 0 58,116 53,638 51,079 8.99%
NOSH 78,587 78,760 78,488 78,793 79,611 80,058 79,811 -0.25%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.17% 19.22% 7.59% 10.82% 7.56% 4.13% 1.72% -
ROE 12.65% 15.04% 6.98% 0.00% 9.94% 5.89% 2.26% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 80.30 77.47 78.15 80.02 96.01 95.60 84.07 -0.76%
EPS 13.79 14.89 5.93 8.66 7.26 3.95 1.45 45.50%
DPS 3.00 2.50 2.50 2.00 1.50 1.05 1.05 19.10%
NAPS 1.09 0.99 0.85 0.00 0.73 0.67 0.64 9.27%
Adjusted Per Share Value based on latest NOSH - 78,793
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 78.88 76.27 76.67 78.81 95.55 95.67 83.87 -1.01%
EPS 13.54 14.66 5.82 8.53 7.22 3.95 1.44 45.23%
DPS 2.95 2.45 2.50 1.96 1.50 1.05 1.05 18.76%
NAPS 1.0708 0.9747 0.8339 0.00 0.7265 0.6705 0.6385 8.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.36 0.76 0.73 0.455 0.35 0.255 0.28 -
P/RPS 1.69 0.98 0.93 0.57 0.36 0.27 0.33 31.25%
P/EPS 9.87 5.11 12.30 5.25 4.82 6.46 19.33 -10.58%
EY 10.14 19.59 8.13 19.03 20.74 15.47 5.17 11.86%
DY 2.21 3.29 3.42 4.40 4.29 4.12 3.76 -8.46%
P/NAPS 1.25 0.77 0.86 0.00 0.48 0.38 0.44 18.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 26/11/14 25/11/13 28/11/12 23/11/11 26/11/10 -
Price 1.30 1.05 0.75 0.925 0.37 0.28 0.31 -
P/RPS 1.62 1.36 0.96 1.16 0.39 0.29 0.37 27.87%
P/EPS 9.43 7.05 12.64 10.68 5.10 7.10 21.40 -12.75%
EY 10.60 14.18 7.91 9.36 19.62 14.09 4.67 14.62%
DY 2.31 2.38 3.33 2.16 4.05 3.75 3.40 -6.23%
P/NAPS 1.19 1.06 0.88 0.00 0.51 0.42 0.48 16.32%

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