[UMSNGB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 23.03%
YoY- 8.5%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 47,670 32,299 15,609 73,277 56,758 35,713 16,233 104.93%
PBT 3,874 2,869 1,579 10,705 9,126 5,846 1,560 83.28%
Tax -1,020 -761 -494 -2,667 -2,582 -1,703 -495 61.85%
NP 2,854 2,108 1,085 8,038 6,544 4,143 1,065 92.81%
-
NP to SH 2,838 2,099 1,078 8,044 6,538 4,140 1,064 92.21%
-
Tax Rate 26.33% 26.52% 31.29% 24.91% 28.29% 29.13% 31.73% -
Total Cost 44,816 30,191 14,524 65,239 50,214 31,570 15,168 105.77%
-
Net Worth 98,243 97,459 96,673 98,245 96,673 93,529 90,385 5.70%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 2,357 - - - -
Div Payout % - - - 29.31% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 98,243 97,459 96,673 98,245 96,673 93,529 90,385 5.70%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.99% 6.53% 6.95% 10.97% 11.53% 11.60% 6.56% -
ROE 2.89% 2.15% 1.12% 8.19% 6.76% 4.43% 1.18% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 60.65 41.09 19.86 93.23 72.21 45.44 20.65 104.95%
EPS 3.61 2.67 1.37 10.23 8.32 5.27 1.35 92.54%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.23 1.25 1.23 1.19 1.15 5.71%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 59.59 40.37 19.51 91.60 70.95 44.64 20.29 104.94%
EPS 3.55 2.62 1.35 10.06 8.17 5.18 1.33 92.30%
DPS 0.00 0.00 0.00 2.95 0.00 0.00 0.00 -
NAPS 1.228 1.2182 1.2084 1.2281 1.2084 1.1691 1.1298 5.70%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.88 0.945 0.995 1.06 0.995 1.02 0.92 -
P/RPS 1.45 2.30 5.01 1.14 1.38 2.24 4.45 -52.61%
P/EPS 24.37 35.39 72.54 10.36 11.96 19.36 67.96 -49.49%
EY 4.10 2.83 1.38 9.66 8.36 5.16 1.47 98.01%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.81 0.85 0.81 0.86 0.80 -8.50%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 28/05/19 26/02/19 28/11/18 21/08/18 24/05/18 -
Price 0.83 0.955 0.91 1.05 1.06 0.995 1.02 -
P/RPS 1.37 2.32 4.58 1.13 1.47 2.19 4.94 -57.44%
P/EPS 22.99 35.76 66.35 10.26 12.74 18.89 75.35 -54.64%
EY 4.35 2.80 1.51 9.75 7.85 5.29 1.33 120.18%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.74 0.84 0.86 0.84 0.89 -18.05%

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