[UMSNGB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 13.8%
YoY- 129.9%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 61,971 61,508 82,092 76,484 79,638 78,540 75,164 -12.02%
PBT 8,305 8,817 9,280 7,120 5,174 5,458 4,216 56.81%
Tax -1,969 -2,672 -2,928 -2,476 -1,093 -1,576 -1,146 43.21%
NP 6,336 6,145 6,352 4,644 4,081 3,882 3,070 61.74%
-
NP to SH 6,336 6,145 6,352 4,644 4,081 3,882 3,070 61.74%
-
Tax Rate 23.71% 30.31% 31.55% 34.78% 21.12% 28.88% 27.18% -
Total Cost 55,635 55,362 75,740 71,840 75,557 74,657 72,094 -15.80%
-
Net Worth 58,681 58,110 56,657 54,446 55,070 53,453 51,966 8.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,585 - - - 1,197 - - -
Div Payout % 25.03% - - - 29.34% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 58,681 58,110 56,657 54,446 55,070 53,453 51,966 8.39%
NOSH 79,299 79,602 79,798 80,068 80,000 79,780 79,947 -0.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.22% 9.99% 7.74% 6.07% 5.12% 4.94% 4.08% -
ROE 10.80% 10.58% 11.21% 8.53% 7.41% 7.26% 5.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.15 77.27 102.87 95.52 99.78 98.44 94.02 -11.54%
EPS 7.99 7.72 7.96 5.80 5.11 4.87 3.84 62.62%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.74 0.73 0.71 0.68 0.69 0.67 0.65 8.98%
Adjusted Per Share Value based on latest NOSH - 80,068
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 77.46 76.89 102.62 95.61 99.55 98.18 93.96 -12.02%
EPS 7.92 7.68 7.94 5.81 5.10 4.85 3.84 61.67%
DPS 1.98 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.7335 0.7264 0.7082 0.6806 0.6884 0.6682 0.6496 8.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.35 0.32 0.32 0.24 0.255 0.25 -
P/RPS 0.47 0.45 0.31 0.33 0.24 0.26 0.27 44.46%
P/EPS 4.63 4.53 4.02 5.52 4.69 5.24 6.51 -20.24%
EY 21.59 22.06 24.88 18.13 21.31 19.08 15.36 25.35%
DY 5.41 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.50 0.48 0.45 0.47 0.35 0.38 0.38 19.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 28/05/12 28/02/12 23/11/11 23/08/11 -
Price 0.36 0.37 0.34 0.37 0.31 0.28 0.26 -
P/RPS 0.46 0.48 0.33 0.39 0.31 0.28 0.28 39.02%
P/EPS 4.51 4.79 4.27 6.38 6.06 5.75 6.77 -23.62%
EY 22.19 20.86 23.41 15.68 16.49 17.38 14.77 31.01%
DY 5.56 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.49 0.51 0.48 0.54 0.45 0.42 0.40 14.41%

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