[UMSNGB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.22%
YoY- -41.16%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 68,621 60,005 64,388 60,159 67,881 81,875 70,175 -0.37%
PBT 14,727 11,197 14,918 6,713 9,090 6,146 3,353 27.94%
Tax -3,851 -2,316 -3,350 -2,736 -2,331 -1,409 -1,381 18.62%
NP 10,876 8,881 11,568 3,977 6,759 4,737 1,972 32.88%
-
NP to SH 10,856 8,887 11,568 3,977 6,759 4,737 1,972 32.84%
-
Tax Rate 26.15% 20.68% 22.46% 40.76% 25.64% 22.93% 41.19% -
Total Cost 57,745 51,124 52,820 56,182 61,122 77,138 68,203 -2.73%
-
Net Worth 88,813 79,429 72,254 62,599 59,892 54,446 52,103 9.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,357 2,360 1,963 2,000 1,569 1,197 836 18.83%
Div Payout % 21.72% 26.56% 16.98% 50.29% 23.23% 25.27% 42.42% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 88,813 79,429 72,254 62,599 59,892 54,446 52,103 9.28%
NOSH 80,000 78,643 78,537 78,249 78,805 80,068 80,158 -0.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 15.85% 14.80% 17.97% 6.61% 9.96% 5.79% 2.81% -
ROE 12.22% 11.19% 16.01% 6.35% 11.29% 8.70% 3.78% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 87.31 76.30 81.98 76.88 86.14 102.26 87.55 -0.04%
EPS 13.81 11.30 14.73 5.08 8.58 5.92 2.46 33.27%
DPS 3.00 3.00 2.50 2.56 2.00 1.50 1.04 19.29%
NAPS 1.13 1.01 0.92 0.80 0.76 0.68 0.65 9.64%
Adjusted Per Share Value based on latest NOSH - 78,249
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 85.78 75.01 80.49 75.20 84.85 102.34 87.72 -0.37%
EPS 13.57 11.11 14.46 4.97 8.45 5.92 2.47 32.80%
DPS 2.95 2.95 2.45 2.50 1.96 1.50 1.05 18.76%
NAPS 1.1102 0.9929 0.9032 0.7825 0.7487 0.6806 0.6513 9.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.26 0.91 0.77 0.69 0.365 0.32 0.29 -
P/RPS 1.44 1.19 0.94 0.90 0.42 0.31 0.33 27.80%
P/EPS 9.12 8.05 5.23 13.58 4.26 5.41 11.79 -4.18%
EY 10.96 12.42 19.13 7.37 23.50 18.49 8.48 4.36%
DY 2.38 3.30 3.25 3.70 5.48 4.69 3.60 -6.65%
P/NAPS 1.12 0.90 0.84 0.86 0.48 0.47 0.45 16.39%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 26/05/16 27/05/15 27/05/14 30/05/13 28/05/12 25/05/11 -
Price 1.20 1.12 0.89 0.70 0.42 0.37 0.30 -
P/RPS 1.37 1.47 1.09 0.91 0.49 0.36 0.34 26.11%
P/EPS 8.69 9.91 6.04 13.77 4.90 6.25 12.19 -5.47%
EY 11.51 10.09 16.55 7.26 20.42 15.99 8.20 5.80%
DY 2.50 2.68 2.81 3.65 4.76 4.05 3.48 -5.35%
P/NAPS 1.06 1.11 0.97 0.88 0.55 0.54 0.46 14.91%

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