[UMSNGB] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -27.62%
YoY- -69.18%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 10,696 13,754 15,782 15,371 16,690 15,609 16,519 -25.17%
PBT 962 1,582 1,822 1,005 1,290 1,579 1,579 -28.15%
Tax -246 -438 -615 -259 -267 -494 -85 103.21%
NP 716 1,144 1,207 746 1,023 1,085 1,494 -38.78%
-
NP to SH 717 1,140 1,192 739 1,021 1,078 1,506 -39.05%
-
Tax Rate 25.57% 27.69% 33.75% 25.77% 20.70% 31.29% 5.38% -
Total Cost 9,980 12,610 14,575 14,625 15,667 14,524 15,025 -23.89%
-
Net Worth 98,988 98,202 99,814 98,243 97,459 96,673 98,245 0.50%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 2,357 - - - 2,357 -
Div Payout % - - 197.80% - - - 156.57% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 98,988 98,202 99,814 98,243 97,459 96,673 98,245 0.50%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.69% 8.32% 7.65% 4.85% 6.13% 6.95% 9.04% -
ROE 0.72% 1.16% 1.19% 0.75% 1.05% 1.12% 1.53% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.61 17.51 20.08 19.56 21.24 19.86 21.02 -25.17%
EPS 0.91 1.45 1.52 0.94 1.30 1.37 1.92 -39.23%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.26 1.25 1.27 1.25 1.24 1.23 1.25 0.53%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.37 17.19 19.73 19.21 20.86 19.51 20.65 -25.17%
EPS 0.90 1.43 1.49 0.92 1.28 1.35 1.88 -38.83%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 2.95 -
NAPS 1.2374 1.2275 1.2477 1.228 1.2182 1.2084 1.2281 0.50%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.715 0.90 0.82 0.88 0.945 0.995 1.06 -
P/RPS 5.25 5.14 4.08 4.50 4.45 5.01 5.04 2.76%
P/EPS 78.34 62.02 54.07 93.59 72.75 72.54 55.32 26.13%
EY 1.28 1.61 1.85 1.07 1.37 1.38 1.81 -20.64%
DY 0.00 0.00 3.66 0.00 0.00 0.00 2.83 -
P/NAPS 0.57 0.72 0.65 0.70 0.76 0.81 0.85 -23.40%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/09/20 29/06/20 25/02/20 26/11/19 28/08/19 28/05/19 26/02/19 -
Price 0.685 0.715 0.85 0.83 0.955 0.91 1.05 -
P/RPS 5.03 4.08 4.23 4.24 4.50 4.58 5.00 0.39%
P/EPS 75.06 49.27 56.04 88.27 73.52 66.35 54.80 23.35%
EY 1.33 2.03 1.78 1.13 1.36 1.51 1.82 -18.88%
DY 0.00 0.00 3.53 0.00 0.00 0.00 2.86 -
P/NAPS 0.54 0.57 0.67 0.66 0.77 0.74 0.84 -25.53%

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