[UMSNGB] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.28%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 64,598 62,436 73,277 75,677 71,426 64,932 68,150 -3.51%
PBT 5,738 6,316 10,705 12,168 11,692 6,240 10,621 -33.74%
Tax -1,522 -1,976 -2,667 -3,442 -3,406 -1,980 -3,201 -39.16%
NP 4,216 4,340 8,038 8,725 8,286 4,260 7,420 -31.46%
-
NP to SH 4,198 4,312 8,044 8,717 8,280 4,256 7,414 -31.62%
-
Tax Rate 26.52% 31.29% 24.91% 28.29% 29.13% 31.73% 30.14% -
Total Cost 60,382 58,096 65,239 66,952 63,140 60,672 60,730 -0.38%
-
Net Worth 97,459 96,673 98,245 96,673 93,529 90,385 91,957 3.96%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 2,357 - - - 2,357 -
Div Payout % - - 29.31% - - - 31.80% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 97,459 96,673 98,245 96,673 93,529 90,385 91,957 3.96%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.53% 6.95% 10.97% 11.53% 11.60% 6.56% 10.89% -
ROE 4.31% 4.46% 8.19% 9.02% 8.85% 4.71% 8.06% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 82.19 79.44 93.23 96.29 90.88 82.61 86.71 -3.51%
EPS 5.34 5.48 10.23 11.09 10.54 5.40 9.43 -31.62%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.24 1.23 1.25 1.23 1.19 1.15 1.17 3.96%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 80.75 78.05 91.60 94.60 89.28 81.17 85.19 -3.51%
EPS 5.25 5.39 10.06 10.90 10.35 5.32 9.27 -31.61%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 2.95 -
NAPS 1.2182 1.2084 1.2281 1.2084 1.1691 1.1298 1.1495 3.95%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.945 0.995 1.06 0.995 1.02 0.92 1.10 -
P/RPS 1.15 1.25 1.14 1.03 1.12 1.11 1.27 -6.41%
P/EPS 17.69 18.14 10.36 8.97 9.68 16.99 11.66 32.13%
EY 5.65 5.51 9.66 11.15 10.33 5.89 8.58 -24.36%
DY 0.00 0.00 2.83 0.00 0.00 0.00 2.73 -
P/NAPS 0.76 0.81 0.85 0.81 0.86 0.80 0.94 -13.24%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 28/11/18 21/08/18 24/05/18 27/02/18 -
Price 0.955 0.91 1.05 1.06 0.995 1.02 1.05 -
P/RPS 1.16 1.15 1.13 1.10 1.09 1.23 1.21 -2.78%
P/EPS 17.88 16.59 10.26 9.56 9.44 18.84 11.13 37.28%
EY 5.59 6.03 9.75 10.46 10.59 5.31 8.98 -27.15%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.86 -
P/NAPS 0.77 0.74 0.84 0.86 0.84 0.89 0.90 -9.90%

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