[UMSNGB] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 4.79%
YoY- 33.47%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 70,476 63,307 74,878 70,389 60,767 64,189 73,132 -0.61%
PBT 7,705 6,419 15,163 11,680 7,641 5,453 10,921 -5.64%
Tax -2,635 -1,368 -3,237 -2,750 -2,196 -1,105 -3,270 -3.53%
NP 5,070 5,051 11,926 8,930 5,445 4,348 7,651 -6.62%
-
NP to SH 5,060 5,048 11,912 8,925 5,426 4,344 7,658 -6.66%
-
Tax Rate 34.20% 21.31% 21.35% 23.54% 28.74% 20.26% 29.94% -
Total Cost 65,406 58,256 62,952 61,459 55,322 59,841 65,481 -0.01%
-
Net Worth 115,740 122,826 118,889 108,194 101,181 98,243 96,673 3.04%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 10,235 2,362 2,352 2,353 2,357 2,357 2,357 27.70%
Div Payout % 202.28% 46.79% 19.75% 26.36% 43.45% 54.28% 30.79% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 115,740 122,826 118,889 108,194 101,181 98,243 96,673 3.04%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.19% 7.98% 15.93% 12.69% 8.96% 6.77% 10.46% -
ROE 4.37% 4.11% 10.02% 8.25% 5.36% 4.42% 7.92% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 89.51 80.41 95.10 89.78 77.47 81.67 93.05 -0.64%
EPS 6.43 6.41 15.13 11.38 6.92 5.53 9.74 -6.68%
DPS 13.00 3.00 3.00 3.00 3.00 3.00 3.00 27.65%
NAPS 1.47 1.56 1.51 1.38 1.29 1.25 1.23 3.01%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 88.10 79.13 93.60 87.99 75.96 80.24 91.42 -0.61%
EPS 6.33 6.31 14.89 11.16 6.78 5.43 9.57 -6.65%
DPS 12.79 2.95 2.94 2.94 2.95 2.95 2.95 27.66%
NAPS 1.4468 1.5353 1.4861 1.3524 1.2648 1.228 1.2084 3.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.08 0.94 0.93 1.30 0.68 0.88 0.995 -
P/RPS 1.21 1.17 0.98 1.45 0.88 1.08 1.07 2.06%
P/EPS 16.81 14.66 6.15 11.42 9.83 15.92 10.21 8.65%
EY 5.95 6.82 16.27 8.76 10.17 6.28 9.79 -7.95%
DY 12.04 3.19 3.23 2.31 4.41 3.41 3.02 25.89%
P/NAPS 0.73 0.60 0.62 0.94 0.53 0.70 0.81 -1.71%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 22/11/22 23/11/21 25/11/20 26/11/19 28/11/18 -
Price 0.94 0.91 0.97 1.25 0.73 0.83 1.06 -
P/RPS 1.05 1.13 1.02 1.39 0.94 1.02 1.14 -1.36%
P/EPS 14.63 14.19 6.41 10.98 10.55 15.02 10.88 5.05%
EY 6.84 7.05 15.60 9.11 9.48 6.66 9.19 -4.79%
DY 13.83 3.30 3.09 2.40 4.11 3.61 2.83 30.23%
P/NAPS 0.64 0.58 0.64 0.91 0.57 0.66 0.86 -4.80%

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