[UMSNGB] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.66%
YoY- 55.26%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 60,098 62,000 62,047 71,544 79,638 67,740 62,544 -0.66%
PBT 11,901 12,380 8,318 8,324 5,174 3,410 2,370 30.84%
Tax -2,414 -3,130 -3,070 -1,988 -1,093 -1,310 -237 47.20%
NP 9,487 9,250 5,248 6,336 4,081 2,100 2,133 28.22%
-
NP to SH 9,489 9,250 5,248 6,336 4,081 2,100 2,017 29.42%
-
Tax Rate 20.28% 25.28% 36.91% 23.88% 21.12% 38.42% 10.00% -
Total Cost 50,611 52,750 56,799 65,208 75,557 65,640 60,411 -2.90%
-
Net Worth 80,257 71,489 64,800 58,874 55,070 50,993 51,273 7.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,360 1,963 2,000 1,569 1,197 836 841 18.75%
Div Payout % 24.88% 21.23% 38.11% 24.78% 29.34% 39.84% 41.71% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 80,257 71,489 64,800 58,874 55,070 50,993 51,273 7.75%
NOSH 78,683 78,559 80,000 78,499 80,000 79,677 80,114 -0.29%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.79% 14.92% 8.46% 8.86% 5.12% 3.10% 3.41% -
ROE 11.82% 12.94% 8.10% 10.76% 7.41% 4.12% 3.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.38 78.92 77.56 91.14 99.78 85.02 78.07 -0.36%
EPS 12.06 11.77 6.56 8.07 5.11 2.64 2.52 29.79%
DPS 3.00 2.50 2.50 2.00 1.50 1.05 1.05 19.11%
NAPS 1.02 0.91 0.81 0.75 0.69 0.64 0.64 8.07%
Adjusted Per Share Value based on latest NOSH - 78,499
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.12 77.50 77.56 89.43 99.55 84.68 78.18 -0.66%
EPS 11.86 11.56 6.56 7.92 5.10 2.63 2.52 29.43%
DPS 2.95 2.45 2.50 1.96 1.50 1.05 1.05 18.77%
NAPS 1.0032 0.8936 0.81 0.7359 0.6884 0.6374 0.6409 7.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.00 0.71 0.875 0.37 0.24 0.27 0.31 -
P/RPS 1.31 0.90 1.13 0.41 0.24 0.32 0.40 21.85%
P/EPS 8.29 6.03 13.34 4.58 4.69 10.24 12.31 -6.37%
EY 12.06 16.58 7.50 21.81 21.31 9.76 8.12 6.81%
DY 3.00 3.52 2.86 5.41 6.25 3.89 3.39 -2.01%
P/NAPS 0.98 0.78 1.08 0.49 0.35 0.42 0.48 12.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 26/02/13 28/02/12 25/02/11 25/02/10 -
Price 1.25 0.815 0.70 0.36 0.31 0.29 0.38 -
P/RPS 1.64 1.03 0.90 0.40 0.31 0.34 0.49 22.29%
P/EPS 10.37 6.92 10.67 4.46 6.06 11.00 15.09 -6.05%
EY 9.65 14.45 9.37 22.42 16.49 9.09 6.63 6.45%
DY 2.40 3.07 3.57 5.56 4.84 3.62 2.76 -2.30%
P/NAPS 1.23 0.90 0.86 0.48 0.45 0.45 0.59 13.01%

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