[UMSNGB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.1%
YoY- 55.26%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 62,864 62,262 61,832 61,971 61,508 82,092 76,484 -12.24%
PBT 10,781 11,242 10,184 8,305 8,817 9,280 7,120 31.82%
Tax -3,986 -4,186 -3,848 -1,969 -2,672 -2,928 -2,476 37.31%
NP 6,794 7,056 6,336 6,336 6,145 6,352 4,644 28.84%
-
NP to SH 6,794 7,056 6,336 6,336 6,145 6,352 4,644 28.84%
-
Tax Rate 36.97% 37.24% 37.78% 23.71% 30.31% 31.55% 34.78% -
Total Cost 56,069 55,206 55,496 55,635 55,362 75,740 71,840 -15.21%
-
Net Worth 62,913 61,288 59,892 58,681 58,110 56,657 54,446 10.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,585 - - - -
Div Payout % - - - 25.03% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 62,913 61,288 59,892 58,681 58,110 56,657 54,446 10.10%
NOSH 78,641 78,574 78,805 79,299 79,602 79,798 80,068 -1.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.81% 11.33% 10.25% 10.22% 9.99% 7.74% 6.07% -
ROE 10.80% 11.51% 10.58% 10.80% 10.58% 11.21% 8.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.94 79.24 78.46 78.15 77.27 102.87 95.52 -11.18%
EPS 8.64 8.98 8.04 7.99 7.72 7.96 5.80 30.40%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.74 0.73 0.71 0.68 11.43%
Adjusted Per Share Value based on latest NOSH - 78,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.58 77.83 77.29 77.46 76.89 102.62 95.61 -12.24%
EPS 8.49 8.82 7.92 7.92 7.68 7.94 5.81 28.74%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
NAPS 0.7864 0.7661 0.7487 0.7335 0.7264 0.7082 0.6806 10.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.455 0.445 0.365 0.37 0.35 0.32 0.32 -
P/RPS 0.57 0.56 0.47 0.47 0.45 0.31 0.33 43.91%
P/EPS 5.27 4.96 4.54 4.63 4.53 4.02 5.52 -3.03%
EY 18.99 20.18 22.03 21.59 22.06 24.88 18.13 3.13%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.48 0.50 0.48 0.45 0.47 13.71%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 28/08/12 28/05/12 -
Price 0.925 0.40 0.42 0.36 0.37 0.34 0.37 -
P/RPS 1.16 0.50 0.54 0.46 0.48 0.33 0.39 106.68%
P/EPS 10.71 4.45 5.22 4.51 4.79 4.27 6.38 41.20%
EY 9.34 22.45 19.14 22.19 20.86 23.41 15.68 -29.18%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 1.16 0.51 0.55 0.49 0.51 0.48 0.54 66.40%

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