[UMSNGB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.34%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,764 13,570 14,839 16,077 15,673 15,458 15,840 -0.32%
PBT 2,793 941 232 2,465 3,075 2,546 1,692 39.80%
Tax -626 -628 -80 -897 -1,131 -962 35 -
NP 2,167 313 152 1,568 1,944 1,584 1,727 16.38%
-
NP to SH 2,167 313 152 1,568 1,944 1,584 1,727 16.38%
-
Tax Rate 22.41% 66.74% 34.48% 36.39% 36.78% 37.78% -2.07% -
Total Cost 13,597 13,257 14,687 14,509 13,729 13,874 14,113 -2.45%
-
Net Worth 65,167 62,599 64,800 63,035 61,389 59,892 58,874 7.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,000 - - - 1,569 -
Div Payout % - - 1,315.79% - - - 90.91% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 65,167 62,599 64,800 63,035 61,389 59,892 58,874 7.02%
NOSH 78,514 78,249 80,000 78,793 78,704 78,805 78,499 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.75% 2.31% 1.02% 9.75% 12.40% 10.25% 10.90% -
ROE 3.33% 0.50% 0.23% 2.49% 3.17% 2.64% 2.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.08 17.34 18.55 20.40 19.91 19.62 20.18 -0.33%
EPS 2.76 0.40 0.19 1.99 2.47 2.01 2.20 16.36%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 0.83 0.80 0.81 0.80 0.78 0.76 0.75 7.01%
Adjusted Per Share Value based on latest NOSH - 78,793
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.71 16.96 18.55 20.10 19.59 19.32 19.80 -0.30%
EPS 2.71 0.39 0.19 1.96 2.43 1.98 2.16 16.37%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.96 -
NAPS 0.8146 0.7825 0.81 0.7879 0.7674 0.7487 0.7359 7.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.69 0.875 0.455 0.445 0.365 0.37 -
P/RPS 3.49 3.98 4.72 2.23 2.23 1.86 1.83 53.96%
P/EPS 25.36 172.50 460.53 22.86 18.02 18.16 16.82 31.58%
EY 3.94 0.58 0.22 4.37 5.55 5.51 5.95 -24.08%
DY 0.00 0.00 2.86 0.00 0.00 0.00 5.41 -
P/NAPS 0.84 0.86 1.08 0.57 0.57 0.48 0.49 43.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 25/11/13 28/08/13 30/05/13 26/02/13 -
Price 0.70 0.70 0.70 0.925 0.40 0.42 0.36 -
P/RPS 3.49 4.04 3.77 4.53 2.01 2.14 1.78 56.84%
P/EPS 25.36 175.00 368.42 46.48 16.19 20.90 16.36 34.04%
EY 3.94 0.57 0.27 2.15 6.18 4.79 6.11 -25.42%
DY 0.00 0.00 3.57 0.00 0.00 0.00 5.56 -
P/NAPS 0.84 0.88 0.86 1.16 0.51 0.55 0.48 45.36%

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