[UMSNGB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 16.07%
YoY- 140.21%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 64,388 60,159 67,881 81,875 70,175 63,878 90,387 -5.49%
PBT 14,918 6,713 9,090 6,146 3,353 2,971 2,156 38.02%
Tax -3,350 -2,736 -2,331 -1,409 -1,381 -485 -353 45.48%
NP 11,568 3,977 6,759 4,737 1,972 2,486 1,803 36.29%
-
NP to SH 11,568 3,977 6,759 4,737 1,972 2,014 2,159 32.26%
-
Tax Rate 22.46% 40.76% 25.64% 22.93% 41.19% 16.32% 16.37% -
Total Cost 52,820 56,182 61,122 77,138 68,203 61,392 88,584 -8.25%
-
Net Worth 72,254 62,599 59,892 54,446 52,103 16,364 51,199 5.90%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,963 2,000 1,569 1,197 836 841 - -
Div Payout % 16.98% 50.29% 23.23% 25.27% 42.42% 41.77% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 72,254 62,599 59,892 54,446 52,103 16,364 51,199 5.90%
NOSH 78,537 78,249 78,805 80,068 80,158 25,569 80,000 -0.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 17.97% 6.61% 9.96% 5.79% 2.81% 3.89% 1.99% -
ROE 16.01% 6.35% 11.29% 8.70% 3.78% 12.31% 4.22% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 81.98 76.88 86.14 102.26 87.55 249.82 112.98 -5.20%
EPS 14.73 5.08 8.58 5.92 2.46 7.88 2.70 32.66%
DPS 2.50 2.56 2.00 1.50 1.04 3.29 0.00 -
NAPS 0.92 0.80 0.76 0.68 0.65 0.64 0.64 6.23%
Adjusted Per Share Value based on latest NOSH - 80,068
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.49 75.20 84.85 102.34 87.72 79.85 112.98 -5.49%
EPS 14.46 4.97 8.45 5.92 2.47 2.52 2.70 32.25%
DPS 2.45 2.50 1.96 1.50 1.05 1.05 0.00 -
NAPS 0.9032 0.7825 0.7487 0.6806 0.6513 0.2046 0.64 5.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.77 0.69 0.365 0.32 0.29 0.40 0.50 -
P/RPS 0.94 0.90 0.42 0.31 0.33 0.16 0.44 13.48%
P/EPS 5.23 13.58 4.26 5.41 11.79 5.08 18.53 -19.00%
EY 19.13 7.37 23.50 18.49 8.48 19.69 5.40 23.45%
DY 3.25 3.70 5.48 4.69 3.60 8.22 0.00 -
P/NAPS 0.84 0.86 0.48 0.47 0.45 0.63 0.78 1.24%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 30/05/13 28/05/12 25/05/11 26/05/10 27/05/09 -
Price 0.89 0.70 0.42 0.37 0.30 0.36 0.44 -
P/RPS 1.09 0.91 0.49 0.36 0.34 0.14 0.39 18.67%
P/EPS 6.04 13.77 4.90 6.25 12.19 4.57 16.30 -15.24%
EY 16.55 7.26 20.42 15.99 8.20 21.88 6.13 17.99%
DY 2.81 3.65 4.76 4.05 3.48 9.14 0.00 -
P/NAPS 0.97 0.88 0.55 0.54 0.46 0.56 0.69 5.83%

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