[UMSNGB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 13.77%
YoY- 740.58%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 60,098 60,684 60,632 63,832 62,000 62,000 58,668 1.61%
PBT 11,901 12,805 11,402 13,916 12,380 8,592 7,468 36.31%
Tax -2,414 -3,494 -3,028 -3,392 -3,130 -2,585 -2,508 -2.50%
NP 9,487 9,310 8,374 10,524 9,250 6,006 4,960 53.90%
-
NP to SH 9,489 9,310 8,374 10,524 9,250 6,006 4,960 53.92%
-
Tax Rate 20.28% 27.29% 26.56% 24.37% 25.28% 30.09% 33.58% -
Total Cost 50,611 51,373 52,258 53,308 52,750 55,993 53,708 -3.87%
-
Net Worth 80,188 77,851 73,842 72,254 71,516 66,828 65,139 14.81%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,358 - - - 1,964 - - -
Div Payout % 24.86% - - - 21.24% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 80,188 77,851 73,842 72,254 71,516 66,828 65,139 14.81%
NOSH 78,616 78,637 78,555 78,537 78,589 78,621 78,481 0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.79% 15.34% 13.81% 16.49% 14.92% 9.69% 8.45% -
ROE 11.83% 11.96% 11.34% 14.57% 12.93% 8.99% 7.61% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.44 77.17 77.18 81.28 78.89 78.86 74.75 1.49%
EPS 12.07 11.84 10.66 13.40 11.77 7.64 6.32 53.74%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.02 0.99 0.94 0.92 0.91 0.85 0.83 14.68%
Adjusted Per Share Value based on latest NOSH - 78,537
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.12 75.86 75.79 79.79 77.50 77.50 73.34 1.60%
EPS 11.86 11.64 10.47 13.16 11.56 7.51 6.20 53.91%
DPS 2.95 0.00 0.00 0.00 2.46 0.00 0.00 -
NAPS 1.0024 0.9731 0.923 0.9032 0.894 0.8354 0.8142 14.82%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 0.76 0.815 0.77 0.71 0.73 0.70 -
P/RPS 1.31 0.98 1.06 0.95 0.90 0.93 0.94 24.69%
P/EPS 8.29 6.42 7.65 5.75 6.03 9.55 11.08 -17.54%
EY 12.07 15.58 13.08 17.40 16.58 10.47 9.03 21.27%
DY 3.00 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 0.98 0.77 0.87 0.84 0.78 0.86 0.84 10.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 21/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 1.25 1.05 0.80 0.89 0.815 0.75 0.70 -
P/RPS 1.64 1.36 1.04 1.10 1.03 0.95 0.94 44.77%
P/EPS 10.36 8.87 7.50 6.64 6.92 9.82 11.08 -4.36%
EY 9.66 11.28 13.33 15.06 14.44 10.19 9.03 4.58%
DY 2.40 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 1.23 1.06 0.85 0.97 0.90 0.88 0.84 28.85%

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