[UMSNGB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.25%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 105,061 102,970 106,538 98,957 97,113 93,742 90,719 10.28%
PBT 3,659 3,419 4,399 7,280 8,382 8,447 9,208 -45.98%
Tax -866 -801 -1,086 -1,818 -2,086 -1,991 -2,171 -45.84%
NP 2,793 2,618 3,313 5,462 6,296 6,456 7,037 -46.02%
-
NP to SH 2,793 2,618 3,313 5,462 6,296 6,456 7,037 -46.02%
-
Tax Rate 23.67% 23.43% 24.69% 24.97% 24.89% 23.57% 23.58% -
Total Cost 102,268 100,352 103,225 93,495 90,817 87,286 83,682 14.32%
-
Net Worth 50,399 48,891 48,589 49,496 48,830 50,400 49,570 1.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 50,399 48,891 48,589 49,496 48,830 50,400 49,570 1.11%
NOSH 79,999 80,149 79,655 79,833 80,050 80,000 79,952 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.66% 2.54% 3.11% 5.52% 6.48% 6.89% 7.76% -
ROE 5.54% 5.35% 6.82% 11.04% 12.89% 12.81% 14.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 131.33 128.47 133.75 123.95 121.31 117.18 113.47 10.24%
EPS 3.49 3.27 4.16 6.84 7.87 8.07 8.80 -46.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.61 0.62 0.61 0.63 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 79,833
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 131.33 128.71 133.17 123.70 121.39 117.18 113.40 10.29%
EPS 3.49 3.27 4.14 6.83 7.87 8.07 8.80 -46.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6111 0.6074 0.6187 0.6104 0.63 0.6196 1.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.47 0.52 0.50 0.50 0.52 0.56 0.49 -
P/RPS 0.36 0.40 0.37 0.40 0.43 0.48 0.43 -11.18%
P/EPS 13.46 15.92 12.02 7.31 6.61 6.94 5.57 80.17%
EY 7.43 6.28 8.32 13.68 15.13 14.41 17.96 -44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.82 0.81 0.85 0.89 0.79 -3.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.39 0.49 0.54 0.49 0.55 0.52 0.57 -
P/RPS 0.30 0.38 0.40 0.40 0.45 0.44 0.50 -28.88%
P/EPS 11.17 15.00 12.98 7.16 6.99 6.44 6.48 43.81%
EY 8.95 6.67 7.70 13.96 14.30 15.52 15.44 -30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 0.89 0.79 0.90 0.83 0.92 -23.15%

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