[UMSNGB] QoQ Annualized Quarter Result on 30-Jun-2024 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -9.65%
YoY- 52.17%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 72,096 63,432 65,637 64,822 61,354 54,476 66,884 5.13%
PBT 10,156 10,848 6,956 7,180 6,852 8,184 11,999 -10.53%
Tax -2,908 -2,844 -1,948 -1,838 -2,098 -2,700 -2,179 21.23%
NP 7,248 8,004 5,008 5,341 4,754 5,484 9,820 -18.34%
-
NP to SH 7,228 8,000 5,000 5,334 4,750 5,476 9,809 -18.43%
-
Tax Rate 28.63% 26.22% 28.00% 25.60% 30.62% 32.99% 18.16% -
Total Cost 64,848 55,428 60,629 59,481 56,600 48,992 57,064 8.90%
-
Net Worth 117,315 125,976 123,613 122,826 121,251 119,677 120,464 -1.75%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 10,235 - - - 2,362 -
Div Payout % - - 204.71% - - - 24.08% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 117,315 125,976 123,613 122,826 121,251 119,677 120,464 -1.75%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.05% 12.62% 7.63% 8.24% 7.75% 10.07% 14.68% -
ROE 6.16% 6.35% 4.04% 4.34% 3.92% 4.58% 8.14% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 91.57 80.56 83.36 82.33 77.92 69.19 84.95 5.13%
EPS 9.18 10.16 6.35 6.77 6.04 6.96 12.46 -18.44%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 3.00 -
NAPS 1.49 1.60 1.57 1.56 1.54 1.52 1.53 -1.75%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 90.12 79.29 82.05 81.03 76.69 68.10 83.61 5.13%
EPS 9.04 10.00 6.25 6.67 5.94 6.85 12.26 -18.39%
DPS 0.00 0.00 12.79 0.00 0.00 0.00 2.95 -
NAPS 1.4664 1.5747 1.5452 1.5353 1.5156 1.496 1.5058 -1.75%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.95 1.18 0.90 0.94 0.905 0.99 0.965 -
P/RPS 1.04 1.46 1.08 1.14 1.16 1.43 1.14 -5.94%
P/EPS 10.35 11.61 14.17 13.87 15.00 14.23 7.75 21.29%
EY 9.66 8.61 7.06 7.21 6.67 7.03 12.91 -17.59%
DY 0.00 0.00 14.44 0.00 0.00 0.00 3.11 -
P/NAPS 0.64 0.74 0.57 0.60 0.59 0.65 0.63 1.05%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 26/02/24 24/11/23 25/08/23 26/05/23 24/02/23 -
Price 0.98 1.01 0.94 0.91 0.98 0.915 1.01 -
P/RPS 1.07 1.25 1.13 1.11 1.26 1.32 1.19 -6.84%
P/EPS 10.68 9.94 14.80 13.43 16.24 13.16 8.11 20.16%
EY 9.37 10.06 6.76 7.45 6.16 7.60 12.33 -16.73%
DY 0.00 0.00 13.83 0.00 0.00 0.00 2.97 -
P/NAPS 0.66 0.63 0.60 0.58 0.64 0.60 0.66 0.00%

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