[UMSNGB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -8.28%
YoY- 36.43%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 14,839 16,077 15,673 15,458 15,840 14,658 21,925 -22.85%
PBT 232 2,465 3,075 2,546 1,692 1,992 2,860 -81.17%
Tax -80 -897 -1,131 -962 35 -559 -845 -79.13%
NP 152 1,568 1,944 1,584 1,727 1,433 2,015 -82.06%
-
NP to SH 152 1,568 1,944 1,584 1,727 1,433 2,015 -82.06%
-
Tax Rate 34.48% 36.39% 36.78% 37.78% -2.07% 28.06% 29.55% -
Total Cost 14,687 14,509 13,729 13,874 14,113 13,225 19,910 -18.31%
-
Net Worth 64,800 63,035 61,389 59,892 58,874 58,116 56,547 9.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,000 - - - 1,569 - - -
Div Payout % 1,315.79% - - - 90.91% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 64,800 63,035 61,389 59,892 58,874 58,116 56,547 9.48%
NOSH 80,000 78,793 78,704 78,805 78,499 79,611 79,644 0.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.02% 9.75% 12.40% 10.25% 10.90% 9.78% 9.19% -
ROE 0.23% 2.49% 3.17% 2.64% 2.93% 2.47% 3.56% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.55 20.40 19.91 19.62 20.18 18.41 27.53 -23.08%
EPS 0.19 1.99 2.47 2.01 2.20 1.80 2.53 -82.11%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.81 0.80 0.78 0.76 0.75 0.73 0.71 9.15%
Adjusted Per Share Value based on latest NOSH - 78,805
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.55 20.10 19.59 19.32 19.80 18.32 27.41 -22.86%
EPS 0.19 1.96 2.43 1.98 2.16 1.79 2.52 -82.06%
DPS 2.50 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 0.81 0.7879 0.7674 0.7487 0.7359 0.7265 0.7068 9.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.875 0.455 0.445 0.365 0.37 0.35 0.32 -
P/RPS 4.72 2.23 2.23 1.86 1.83 1.90 1.16 154.22%
P/EPS 460.53 22.86 18.02 18.16 16.82 19.44 12.65 991.27%
EY 0.22 4.37 5.55 5.51 5.95 5.14 7.91 -90.76%
DY 2.86 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 1.08 0.57 0.57 0.48 0.49 0.48 0.45 78.97%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 28/08/12 -
Price 0.70 0.925 0.40 0.42 0.36 0.37 0.34 -
P/RPS 3.77 4.53 2.01 2.14 1.78 2.01 1.24 109.44%
P/EPS 368.42 46.48 16.19 20.90 16.36 20.56 13.44 803.67%
EY 0.27 2.15 6.18 4.79 6.11 4.86 7.44 -88.97%
DY 3.57 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.86 1.16 0.51 0.55 0.48 0.51 0.48 47.35%

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