[UMSNGB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 26.47%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 82,092 76,484 79,638 78,540 75,164 67,536 67,740 13.68%
PBT 9,280 7,120 5,174 5,458 4,216 3,232 3,410 95.04%
Tax -2,928 -2,476 -1,093 -1,576 -1,146 -1,212 -1,310 71.03%
NP 6,352 4,644 4,081 3,882 3,070 2,020 2,100 109.29%
-
NP to SH 6,352 4,644 4,081 3,882 3,070 2,020 2,100 109.29%
-
Tax Rate 31.55% 34.78% 21.12% 28.88% 27.18% 37.50% 38.42% -
Total Cost 75,740 71,840 75,557 74,657 72,094 65,516 65,640 10.02%
-
Net Worth 56,657 54,446 55,070 53,453 51,966 52,103 51,102 7.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,197 - - - 838 -
Div Payout % - - 29.34% - - - 39.92% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 56,657 54,446 55,070 53,453 51,966 52,103 51,102 7.12%
NOSH 79,798 80,068 80,000 79,780 79,947 80,158 79,847 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.74% 6.07% 5.12% 4.94% 4.08% 2.99% 3.10% -
ROE 11.21% 8.53% 7.41% 7.26% 5.91% 3.88% 4.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.87 95.52 99.78 98.44 94.02 84.25 84.84 13.72%
EPS 7.96 5.80 5.11 4.87 3.84 2.52 2.63 109.37%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.05 -
NAPS 0.71 0.68 0.69 0.67 0.65 0.65 0.64 7.17%
Adjusted Per Share Value based on latest NOSH - 80,058
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.62 95.61 99.55 98.18 93.96 84.42 84.68 13.68%
EPS 7.94 5.81 5.10 4.85 3.84 2.53 2.63 109.02%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.05 -
NAPS 0.7082 0.6806 0.6884 0.6682 0.6496 0.6513 0.6388 7.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.32 0.24 0.255 0.25 0.29 0.27 -
P/RPS 0.31 0.33 0.24 0.26 0.27 0.34 0.32 -2.09%
P/EPS 4.02 5.52 4.69 5.24 6.51 11.51 10.27 -46.52%
EY 24.88 18.13 21.31 19.08 15.36 8.69 9.74 86.97%
DY 0.00 0.00 6.25 0.00 0.00 0.00 3.89 -
P/NAPS 0.45 0.47 0.35 0.38 0.38 0.45 0.42 4.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 28/02/12 23/11/11 23/08/11 25/05/11 25/02/11 -
Price 0.34 0.37 0.31 0.28 0.26 0.30 0.29 -
P/RPS 0.33 0.39 0.31 0.28 0.28 0.36 0.34 -1.97%
P/EPS 4.27 6.38 6.06 5.75 6.77 11.90 11.03 -46.91%
EY 23.41 15.68 16.49 17.38 14.77 8.40 9.07 88.26%
DY 0.00 0.00 4.84 0.00 0.00 0.00 3.62 -
P/NAPS 0.48 0.54 0.45 0.42 0.40 0.46 0.45 4.40%

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