[UMSNGB] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -19.16%
YoY- -22.88%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 17,349 15,562 17,095 15,865 14,585 15,197 14,358 13.38%
PBT 2,366 4,408 3,893 2,775 2,297 3,903 2,222 4.25%
Tax -785 -842 -1,153 -750 207 -1,107 -666 11.52%
NP 1,581 3,566 2,740 2,025 2,504 2,796 1,556 1.06%
-
NP to SH 1,581 3,560 2,735 2,029 2,510 2,796 1,556 1.06%
-
Tax Rate 33.18% 19.10% 29.62% 27.03% -9.01% 28.36% 29.97% -
Total Cost 15,768 11,996 14,355 13,840 12,081 12,401 12,802 14.83%
-
Net Worth 88,027 85,660 82,521 79,429 80,257 77,972 73,870 12.34%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,357 - - - 2,360 - - -
Div Payout % 149.14% - - - 94.04% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 88,027 85,660 82,521 79,429 80,257 77,972 73,870 12.34%
NOSH 80,000 78,587 78,591 78,643 78,683 78,760 78,585 1.19%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.11% 22.91% 16.03% 12.76% 17.17% 18.40% 10.84% -
ROE 1.80% 4.16% 3.31% 2.55% 3.13% 3.59% 2.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.07 19.80 21.75 20.17 18.54 19.30 18.27 13.36%
EPS 2.01 4.53 3.48 2.58 3.19 3.55 1.98 1.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.12 1.09 1.05 1.01 1.02 0.99 0.94 12.33%
Adjusted Per Share Value based on latest NOSH - 78,643
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.69 19.45 21.37 19.83 18.23 19.00 17.95 13.38%
EPS 1.98 4.45 3.42 2.54 3.14 3.50 1.94 1.36%
DPS 2.95 0.00 0.00 0.00 2.95 0.00 0.00 -
NAPS 1.1003 1.0708 1.0315 0.9929 1.0032 0.9747 0.9234 12.33%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.24 1.36 1.20 0.91 1.00 0.76 0.815 -
P/RPS 5.62 6.87 5.52 4.51 5.39 3.94 4.46 16.58%
P/EPS 61.64 30.02 34.48 35.27 31.35 21.41 41.16 30.73%
EY 1.62 3.33 2.90 2.84 3.19 4.67 2.43 -23.59%
DY 2.42 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.11 1.25 1.14 0.90 0.98 0.77 0.87 17.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 23/11/16 25/08/16 26/05/16 24/02/16 25/11/15 21/08/15 -
Price 1.34 1.30 1.43 1.12 1.25 1.05 0.80 -
P/RPS 6.07 6.56 6.57 5.55 6.74 5.44 4.38 24.17%
P/EPS 66.62 28.70 41.09 43.41 39.18 29.58 40.40 39.36%
EY 1.50 3.48 2.43 2.30 2.55 3.38 2.48 -28.37%
DY 2.24 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 1.20 1.19 1.36 1.11 1.23 1.06 0.85 25.71%

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