[UMSNGB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.21%
YoY- 69.9%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 69,592 72,398 69,464 75,228 70,058 77,868 79,856 -8.75%
PBT 14,620 19,292 16,808 13,274 12,100 16,908 19,556 -17.61%
Tax -2,920 -4,896 -4,720 -3,000 -2,604 -4,708 -5,516 -34.53%
NP 11,700 14,396 12,088 10,274 9,496 12,200 14,040 -11.43%
-
NP to SH 11,682 14,392 12,084 10,267 9,488 12,190 14,036 -11.50%
-
Tax Rate 19.97% 25.38% 28.08% 22.60% 21.52% 27.84% 28.21% -
Total Cost 57,892 58,002 57,376 64,954 60,562 65,668 65,816 -8.18%
-
Net Worth 118,889 117,315 112,591 111,330 108,194 107,228 104,097 9.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 2,352 - - - -
Div Payout % - - - 22.91% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 118,889 117,315 112,591 111,330 108,194 107,228 104,097 9.25%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.81% 19.88% 17.40% 13.66% 13.55% 15.67% 17.58% -
ROE 9.83% 12.27% 10.73% 9.22% 8.77% 11.37% 13.48% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 88.39 91.95 88.23 95.95 89.36 99.49 102.03 -9.11%
EPS 14.84 18.28 15.36 13.10 12.05 15.58 17.92 -11.80%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.43 1.42 1.38 1.37 1.33 8.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 86.99 90.50 86.83 94.04 87.57 97.34 99.82 -8.75%
EPS 14.60 17.99 15.11 12.83 11.86 15.24 17.55 -11.53%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 1.4861 1.4664 1.4074 1.3916 1.3524 1.3404 1.3012 9.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.93 1.00 1.11 1.15 1.30 1.32 0.895 -
P/RPS 1.05 1.09 1.26 1.20 1.45 1.33 0.88 12.48%
P/EPS 6.27 5.47 7.23 8.78 10.74 8.48 4.99 16.42%
EY 15.95 18.28 13.83 11.39 9.31 11.80 20.04 -14.10%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.78 0.81 0.94 0.96 0.67 -5.03%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 22/08/22 23/05/22 25/02/22 23/11/21 26/08/21 27/05/21 -
Price 0.97 0.94 1.13 1.03 1.25 1.29 1.44 -
P/RPS 1.10 1.02 1.28 1.07 1.40 1.30 1.41 -15.24%
P/EPS 6.54 5.14 7.36 7.87 10.33 8.28 8.03 -12.77%
EY 15.30 19.45 13.58 12.71 9.68 12.07 12.45 14.71%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.79 0.73 0.91 0.94 1.08 -29.42%

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