[UMSNGB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 128.98%
YoY- -27.86%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 17,630 18,194 17,467 14,449 16,987 17,051 15,391 9.45%
PBT 915 549 1,081 865 -1,158 1,602 1,662 -32.75%
Tax -668 -126 -284 -232 461 -378 -336 57.91%
NP 247 423 797 633 -697 1,224 1,326 -67.28%
-
NP to SH 247 423 749 202 -697 1,224 1,326 -67.28%
-
Tax Rate 73.01% 22.95% 26.27% 26.82% - 23.60% 20.22% -
Total Cost 17,383 17,771 16,670 13,816 17,684 15,827 14,065 15.12%
-
Net Worth 50,993 51,079 47,935 16,364 51,273 51,999 51,122 -0.16%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 836 - - - 1,121 - - -
Div Payout % 338.71% - - - 0.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 50,993 51,079 47,935 16,364 51,273 51,999 51,122 -0.16%
NOSH 79,677 79,811 74,900 25,569 80,114 80,000 79,879 -0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.40% 2.32% 4.56% 4.38% -4.10% 7.18% 8.62% -
ROE 0.48% 0.83% 1.56% 1.23% -1.36% 2.35% 2.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.13 22.80 23.32 56.51 21.20 21.31 19.27 9.63%
EPS 0.31 0.53 1.00 0.79 -0.87 1.53 1.66 -67.22%
DPS 1.05 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.64 0.64 0.65 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 25,569
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.04 22.74 21.83 18.06 21.23 21.31 19.24 9.45%
EPS 0.31 0.53 0.94 0.25 -0.87 1.53 1.66 -67.22%
DPS 1.05 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 0.6374 0.6385 0.5992 0.2046 0.6409 0.65 0.639 -0.16%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.27 0.28 0.31 0.40 0.31 0.41 0.42 -
P/RPS 1.22 1.23 1.33 0.71 1.46 1.92 2.18 -32.01%
P/EPS 87.10 52.83 31.00 50.63 -35.63 26.80 25.30 127.48%
EY 1.15 1.89 3.23 1.98 -2.81 3.73 3.95 -55.97%
DY 3.89 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 0.42 0.44 0.48 0.63 0.48 0.63 0.66 -25.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.29 0.31 0.33 0.36 0.38 0.41 0.44 -
P/RPS 1.31 1.36 1.42 0.64 1.79 1.92 2.28 -30.81%
P/EPS 93.55 58.49 33.00 45.57 -43.68 26.80 26.51 131.25%
EY 1.07 1.71 3.03 2.19 -2.29 3.73 3.77 -56.71%
DY 3.62 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 0.45 0.48 0.52 0.56 0.59 0.63 0.69 -24.73%

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