[UMSNGB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.95%
YoY- 150.0%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 79,638 58,905 37,582 16,884 67,740 50,110 31,916 83.66%
PBT 5,174 4,094 2,108 808 3,410 2,495 1,946 91.57%
Tax -1,093 -1,182 -573 -303 -1,310 -642 -516 64.70%
NP 4,081 2,912 1,535 505 2,100 1,853 1,430 100.81%
-
NP to SH 4,081 2,912 1,535 505 2,100 1,853 951 163.37%
-
Tax Rate 21.12% 28.87% 27.18% 37.50% 38.42% 25.73% 26.52% -
Total Cost 75,557 55,993 36,047 16,379 65,640 48,257 30,486 82.83%
-
Net Worth 55,070 53,453 51,966 52,103 51,102 51,117 34,002 37.79%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,197 - - - 838 - - -
Div Payout % 29.34% - - - 39.92% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 55,070 53,453 51,966 52,103 51,102 51,117 34,002 37.79%
NOSH 80,000 79,780 79,947 80,158 79,847 79,870 53,128 31.27%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.12% 4.94% 4.08% 2.99% 3.10% 3.70% 4.48% -
ROE 7.41% 5.45% 2.95% 0.97% 4.11% 3.63% 2.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.78 73.83 47.01 21.06 84.84 62.74 60.07 40.12%
EPS 5.11 3.65 1.92 0.63 2.63 2.32 1.79 100.85%
DPS 1.50 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.69 0.67 0.65 0.65 0.64 0.64 0.64 5.12%
Adjusted Per Share Value based on latest NOSH - 80,158
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.55 73.63 46.98 21.11 84.68 62.64 39.90 83.64%
EPS 5.10 3.64 1.92 0.63 2.63 2.32 1.19 163.14%
DPS 1.50 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.6884 0.6682 0.6496 0.6513 0.6388 0.639 0.425 37.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.24 0.255 0.25 0.29 0.27 0.28 0.31 -
P/RPS 0.24 0.35 0.53 1.38 0.32 0.45 0.52 -40.19%
P/EPS 4.69 6.99 13.02 46.03 10.27 12.07 17.32 -58.04%
EY 21.31 14.31 7.68 2.17 9.74 8.29 5.77 138.36%
DY 6.25 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.45 0.42 0.44 0.48 -18.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 23/08/11 25/05/11 25/02/11 26/11/10 27/08/10 -
Price 0.31 0.28 0.26 0.30 0.29 0.31 0.33 -
P/RPS 0.31 0.38 0.55 1.42 0.34 0.49 0.55 -31.69%
P/EPS 6.06 7.67 13.54 47.62 11.03 13.36 18.44 -52.28%
EY 16.49 13.04 7.38 2.10 9.07 7.48 5.42 109.54%
DY 4.84 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.45 0.42 0.40 0.46 0.45 0.48 0.52 -9.16%

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