[UMSNGB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.33%
YoY- -1.55%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 58,905 37,582 16,884 67,740 50,110 31,916 14,449 154.97%
PBT 4,094 2,108 808 3,410 2,495 1,946 865 181.62%
Tax -1,182 -573 -303 -1,310 -642 -516 -232 195.79%
NP 2,912 1,535 505 2,100 1,853 1,430 633 176.34%
-
NP to SH 2,912 1,535 505 2,100 1,853 951 202 491.36%
-
Tax Rate 28.87% 27.18% 37.50% 38.42% 25.73% 26.52% 26.82% -
Total Cost 55,993 36,047 16,379 65,640 48,257 30,486 13,816 153.97%
-
Net Worth 53,453 51,966 52,103 51,102 51,117 34,002 16,364 119.99%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 838 - - - -
Div Payout % - - - 39.92% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 53,453 51,966 52,103 51,102 51,117 34,002 16,364 119.99%
NOSH 79,780 79,947 80,158 79,847 79,870 53,128 25,569 113.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.94% 4.08% 2.99% 3.10% 3.70% 4.48% 4.38% -
ROE 5.45% 2.95% 0.97% 4.11% 3.63% 2.80% 1.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.83 47.01 21.06 84.84 62.74 60.07 56.51 19.49%
EPS 3.65 1.92 0.63 2.63 2.32 1.79 0.79 177.14%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.65 0.64 0.64 0.64 0.64 3.09%
Adjusted Per Share Value based on latest NOSH - 79,677
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.63 46.98 21.11 84.68 62.64 39.90 18.06 154.98%
EPS 3.64 1.92 0.63 2.63 2.32 1.19 0.25 495.29%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.6682 0.6496 0.6513 0.6388 0.639 0.425 0.2046 119.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.255 0.25 0.29 0.27 0.28 0.31 0.40 -
P/RPS 0.35 0.53 1.38 0.32 0.45 0.52 0.71 -37.57%
P/EPS 6.99 13.02 46.03 10.27 12.07 17.32 50.63 -73.25%
EY 14.31 7.68 2.17 9.74 8.29 5.77 1.98 273.35%
DY 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.45 0.42 0.44 0.48 0.63 -28.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 25/05/11 25/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.28 0.26 0.30 0.29 0.31 0.33 0.36 -
P/RPS 0.38 0.55 1.42 0.34 0.49 0.55 0.64 -29.33%
P/EPS 7.67 13.54 47.62 11.03 13.36 18.44 45.57 -69.48%
EY 13.04 7.38 2.10 9.07 7.48 5.42 2.19 228.15%
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.46 0.45 0.48 0.52 0.56 -17.43%

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