[UMSNGB] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 134.32%
YoY- 3021.71%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 15,197 14,358 15,958 15,500 17,166 15,764 13,570 7.83%
PBT 3,903 2,222 3,479 5,936 2,710 2,793 941 157.92%
Tax -1,107 -666 -848 -1,191 -685 -626 -628 45.87%
NP 2,796 1,556 2,631 4,745 2,025 2,167 313 329.94%
-
NP to SH 2,796 1,556 2,631 4,745 2,025 2,167 313 329.94%
-
Tax Rate 28.36% 29.97% 24.37% 20.06% 25.28% 22.41% 66.74% -
Total Cost 12,401 12,802 13,327 10,755 15,141 13,597 13,257 -4.34%
-
Net Worth 77,972 73,870 72,254 71,489 66,715 65,167 62,599 15.75%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 1,963 - - - -
Div Payout % - - - 41.39% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 77,972 73,870 72,254 71,489 66,715 65,167 62,599 15.75%
NOSH 78,760 78,585 78,537 78,559 78,488 78,514 78,249 0.43%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.40% 10.84% 16.49% 30.61% 11.80% 13.75% 2.31% -
ROE 3.59% 2.11% 3.64% 6.64% 3.04% 3.33% 0.50% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.30 18.27 20.32 19.73 21.87 20.08 17.34 7.39%
EPS 3.55 1.98 3.35 6.04 2.58 2.76 0.40 328.09%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.92 0.91 0.85 0.83 0.80 15.24%
Adjusted Per Share Value based on latest NOSH - 78,559
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.00 17.95 19.95 19.38 21.46 19.71 16.96 7.85%
EPS 3.50 1.94 3.29 5.93 2.53 2.71 0.39 331.27%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.9747 0.9234 0.9032 0.8936 0.8339 0.8146 0.7825 15.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.76 0.815 0.77 0.71 0.73 0.70 0.69 -
P/RPS 3.94 4.46 3.79 3.60 3.34 3.49 3.98 -0.67%
P/EPS 21.41 41.16 22.99 11.75 28.29 25.36 172.50 -75.08%
EY 4.67 2.43 4.35 8.51 3.53 3.94 0.58 301.21%
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.84 0.78 0.86 0.84 0.86 -7.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 21/08/15 27/05/15 26/02/15 26/11/14 27/08/14 27/05/14 -
Price 1.05 0.80 0.89 0.815 0.75 0.70 0.70 -
P/RPS 5.44 4.38 4.38 4.13 3.43 3.49 4.04 21.91%
P/EPS 29.58 40.40 26.57 13.49 29.07 25.36 175.00 -69.39%
EY 3.38 2.48 3.76 7.41 3.44 3.94 0.57 227.25%
DY 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
P/NAPS 1.06 0.85 0.97 0.90 0.88 0.84 0.88 13.19%

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