[UMSNGB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 66.78%
YoY- 55.01%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 32,960 15,865 60,098 45,513 30,316 15,958 62,000 -34.40%
PBT 6,668 2,775 11,901 9,604 5,701 3,479 12,380 -33.82%
Tax -1,903 -750 -2,414 -2,621 -1,514 -848 -3,130 -28.25%
NP 4,765 2,025 9,487 6,983 4,187 2,631 9,250 -35.76%
-
NP to SH 4,764 2,029 9,489 6,983 4,187 2,631 9,250 -35.77%
-
Tax Rate 28.54% 27.03% 20.28% 27.29% 26.56% 24.37% 25.28% -
Total Cost 28,195 13,840 50,611 38,530 26,129 13,327 52,750 -34.16%
-
Net Worth 82,544 79,429 80,188 77,851 73,842 72,254 71,516 10.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 2,358 - - - 1,964 -
Div Payout % - - 24.86% - - - 21.24% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 82,544 79,429 80,188 77,851 73,842 72,254 71,516 10.04%
NOSH 78,613 78,643 78,616 78,637 78,555 78,537 78,589 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.46% 12.76% 15.79% 15.34% 13.81% 16.49% 14.92% -
ROE 5.77% 2.55% 11.83% 8.97% 5.67% 3.64% 12.93% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.93 20.17 76.44 57.88 38.59 20.32 78.89 -34.41%
EPS 6.06 2.58 12.07 8.88 5.33 3.35 11.77 -35.78%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.05 1.01 1.02 0.99 0.94 0.92 0.91 10.01%
Adjusted Per Share Value based on latest NOSH - 78,760
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.20 19.83 75.12 56.89 37.90 19.95 77.50 -34.40%
EPS 5.96 2.54 11.86 8.73 5.23 3.29 11.56 -35.72%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 2.46 -
NAPS 1.0318 0.9929 1.0024 0.9731 0.923 0.9032 0.894 10.03%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.20 0.91 1.00 0.76 0.815 0.77 0.71 -
P/RPS 2.86 4.51 1.31 1.31 2.11 3.79 0.90 116.29%
P/EPS 19.80 35.27 8.29 8.56 15.29 22.99 6.03 121.07%
EY 5.05 2.84 12.07 11.68 6.54 4.35 16.58 -54.76%
DY 0.00 0.00 3.00 0.00 0.00 0.00 3.52 -
P/NAPS 1.14 0.90 0.98 0.77 0.87 0.84 0.78 28.81%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 24/02/16 25/11/15 21/08/15 27/05/15 26/02/15 -
Price 1.43 1.12 1.25 1.05 0.80 0.89 0.815 -
P/RPS 3.41 5.55 1.64 1.81 2.07 4.38 1.03 122.29%
P/EPS 23.60 43.41 10.36 11.82 15.01 26.57 6.92 126.74%
EY 4.24 2.30 9.66 8.46 6.66 3.76 14.44 -55.85%
DY 0.00 0.00 2.40 0.00 0.00 0.00 3.07 -
P/NAPS 1.36 1.11 1.23 1.06 0.85 0.97 0.90 31.71%

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