[UMSNGB] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -27.64%
YoY- -43.28%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 74,878 70,389 60,767 64,189 73,132 69,125 63,107 2.89%
PBT 15,163 11,680 7,641 5,453 10,921 11,192 13,373 2.11%
Tax -3,237 -2,750 -2,196 -1,105 -3,270 -3,298 -2,538 4.13%
NP 11,926 8,930 5,445 4,348 7,651 7,894 10,835 1.61%
-
NP to SH 11,912 8,925 5,426 4,344 7,658 7,875 10,834 1.59%
-
Tax Rate 21.35% 23.54% 28.74% 20.26% 29.94% 29.47% 18.98% -
Total Cost 62,952 61,459 55,322 59,841 65,481 61,231 52,272 3.14%
-
Net Worth 118,889 108,194 101,181 98,243 96,673 91,957 85,660 5.61%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 2,352 2,353 2,357 2,357 2,357 2,357 2,360 -0.05%
Div Payout % 19.75% 26.36% 43.45% 54.28% 30.79% 29.94% 21.79% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 118,889 108,194 101,181 98,243 96,673 91,957 85,660 5.61%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 78,587 0.29%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 15.93% 12.69% 8.96% 6.77% 10.46% 11.42% 17.17% -
ROE 10.02% 8.25% 5.36% 4.42% 7.92% 8.56% 12.65% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 95.10 89.78 77.47 81.67 93.05 87.95 80.30 2.85%
EPS 15.13 11.38 6.92 5.53 9.74 10.02 13.79 1.55%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.51 1.38 1.29 1.25 1.23 1.17 1.09 5.57%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 93.60 87.99 75.96 80.24 91.42 86.41 78.88 2.89%
EPS 14.89 11.16 6.78 5.43 9.57 9.84 13.54 1.59%
DPS 2.94 2.94 2.95 2.95 2.95 2.95 2.95 -0.05%
NAPS 1.4861 1.3524 1.2648 1.228 1.2084 1.1495 1.0708 5.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.93 1.30 0.68 0.88 0.995 1.18 1.36 -
P/RPS 0.98 1.45 0.88 1.08 1.07 1.34 1.69 -8.67%
P/EPS 6.15 11.42 9.83 15.92 10.21 11.78 9.87 -7.57%
EY 16.27 8.76 10.17 6.28 9.79 8.49 10.14 8.19%
DY 3.23 2.31 4.41 3.41 3.02 2.54 2.21 6.52%
P/NAPS 0.62 0.94 0.53 0.70 0.81 1.01 1.25 -11.02%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 23/11/21 25/11/20 26/11/19 28/11/18 22/11/17 23/11/16 -
Price 0.97 1.25 0.73 0.83 1.06 1.25 1.30 -
P/RPS 1.02 1.39 0.94 1.02 1.14 1.42 1.62 -7.41%
P/EPS 6.41 10.98 10.55 15.02 10.88 12.48 9.43 -6.22%
EY 15.60 9.11 9.48 6.66 9.19 8.02 10.60 6.64%
DY 3.09 2.40 4.11 3.61 2.83 2.40 2.31 4.96%
P/NAPS 0.64 0.91 0.57 0.66 0.86 1.07 1.19 -9.81%

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