[UMSNGB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -40.93%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 73,406 70,175 67,740 67,097 65,954 63,878 62,544 11.29%
PBT 3,572 3,353 3,410 1,337 2,390 2,971 2,370 31.55%
Tax -1,367 -1,381 -1,310 -181 -433 -485 -237 222.65%
NP 2,205 1,972 2,100 1,156 1,957 2,486 2,133 2.24%
-
NP to SH 2,205 1,972 2,100 1,156 1,957 2,014 2,017 6.13%
-
Tax Rate 38.27% 41.19% 38.42% 13.54% 18.12% 16.32% 10.00% -
Total Cost 71,201 68,203 65,640 65,941 63,997 61,392 60,411 11.61%
-
Net Worth 51,899 52,103 50,993 51,079 47,935 16,364 51,273 0.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 836 836 836 841 841 841 841 -0.39%
Div Payout % 37.94% 42.42% 39.84% 72.77% 42.98% 41.77% 41.71% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 51,899 52,103 50,993 51,079 47,935 16,364 51,273 0.81%
NOSH 79,844 80,158 79,677 79,811 74,900 25,569 80,114 -0.22%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.00% 2.81% 3.10% 1.72% 2.97% 3.89% 3.41% -
ROE 4.25% 3.78% 4.12% 2.26% 4.08% 12.31% 3.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 91.94 87.55 85.02 84.07 88.06 249.82 78.07 11.55%
EPS 2.76 2.46 2.64 1.45 2.61 7.88 2.52 6.27%
DPS 1.05 1.04 1.05 1.05 1.12 3.29 1.05 0.00%
NAPS 0.65 0.65 0.64 0.64 0.64 0.64 0.64 1.04%
Adjusted Per Share Value based on latest NOSH - 79,811
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 91.76 87.72 84.68 83.87 82.44 79.85 78.18 11.30%
EPS 2.76 2.47 2.63 1.44 2.45 2.52 2.52 6.27%
DPS 1.05 1.05 1.05 1.05 1.05 1.05 1.05 0.00%
NAPS 0.6487 0.6513 0.6374 0.6385 0.5992 0.2046 0.6409 0.81%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.25 0.29 0.27 0.28 0.31 0.40 0.31 -
P/RPS 0.27 0.33 0.32 0.33 0.35 0.16 0.40 -23.10%
P/EPS 9.05 11.79 10.24 19.33 11.86 5.08 12.31 -18.58%
EY 11.05 8.48 9.76 5.17 8.43 19.69 8.12 22.87%
DY 4.20 3.60 3.89 3.76 3.62 8.22 3.39 15.39%
P/NAPS 0.38 0.45 0.42 0.44 0.48 0.63 0.48 -14.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 25/02/11 26/11/10 27/08/10 26/05/10 25/02/10 -
Price 0.26 0.30 0.29 0.31 0.33 0.36 0.38 -
P/RPS 0.28 0.34 0.34 0.37 0.37 0.14 0.49 -31.20%
P/EPS 9.41 12.19 11.00 21.40 12.63 4.57 15.09 -27.07%
EY 10.62 8.20 9.09 4.67 7.92 21.88 6.63 37.01%
DY 4.04 3.48 3.62 3.40 3.40 9.14 2.76 29.00%
P/NAPS 0.40 0.46 0.45 0.48 0.52 0.56 0.59 -22.88%

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