[UMSNGB] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 81.66%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 62,047 71,544 79,638 67,740 62,544 99,661 106,538 -8.60%
PBT 8,318 8,324 5,174 3,410 2,370 2,565 4,399 11.19%
Tax -3,070 -1,988 -1,093 -1,310 -237 -505 -1,086 18.89%
NP 5,248 6,336 4,081 2,100 2,133 2,060 3,313 7.96%
-
NP to SH 5,248 6,336 4,081 2,100 2,017 2,060 3,313 7.96%
-
Tax Rate 36.91% 23.88% 21.12% 38.42% 10.00% 19.69% 24.69% -
Total Cost 56,799 65,208 75,557 65,640 60,411 97,601 103,225 -9.46%
-
Net Worth 64,800 58,874 55,070 50,993 51,273 50,400 48,589 4.91%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,000 1,569 1,197 836 841 1,120 - -
Div Payout % 38.11% 24.78% 29.34% 39.84% 41.71% 54.37% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 64,800 58,874 55,070 50,993 51,273 50,400 48,589 4.91%
NOSH 80,000 78,499 80,000 79,677 80,114 80,000 79,655 0.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.46% 8.86% 5.12% 3.10% 3.41% 2.07% 3.11% -
ROE 8.10% 10.76% 7.41% 4.12% 3.93% 4.09% 6.82% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.56 91.14 99.78 85.02 78.07 124.58 133.75 -8.67%
EPS 6.56 8.07 5.11 2.64 2.52 2.57 4.16 7.87%
DPS 2.50 2.00 1.50 1.05 1.05 1.40 0.00 -
NAPS 0.81 0.75 0.69 0.64 0.64 0.63 0.61 4.83%
Adjusted Per Share Value based on latest NOSH - 79,677
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.56 89.43 99.55 84.68 78.18 124.58 133.17 -8.60%
EPS 6.56 7.92 5.10 2.63 2.52 2.58 4.14 7.96%
DPS 2.50 1.96 1.50 1.05 1.05 1.40 0.00 -
NAPS 0.81 0.7359 0.6884 0.6374 0.6409 0.63 0.6074 4.90%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.875 0.37 0.24 0.27 0.31 0.30 0.50 -
P/RPS 1.13 0.41 0.24 0.32 0.40 0.24 0.37 20.43%
P/EPS 13.34 4.58 4.69 10.24 12.31 11.65 12.02 1.75%
EY 7.50 21.81 21.31 9.76 8.12 8.58 8.32 -1.71%
DY 2.86 5.41 6.25 3.89 3.39 4.67 0.00 -
P/NAPS 1.08 0.49 0.35 0.42 0.48 0.48 0.82 4.69%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 29/02/08 -
Price 0.70 0.36 0.31 0.29 0.38 0.39 0.54 -
P/RPS 0.90 0.40 0.31 0.34 0.49 0.31 0.40 14.45%
P/EPS 10.67 4.46 6.06 11.00 15.09 15.15 12.98 -3.21%
EY 9.37 22.42 16.49 9.09 6.63 6.60 7.70 3.32%
DY 3.57 5.56 4.84 3.62 2.76 3.59 0.00 -
P/NAPS 0.86 0.48 0.45 0.45 0.59 0.62 0.89 -0.56%

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