[UMSNGB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -23.08%
YoY- -17.17%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 61,339 60,250 60,159 62,047 63,048 61,629 67,881 -6.52%
PBT 6,676 6,431 6,713 8,318 9,778 9,305 9,090 -18.58%
Tax -2,019 -2,231 -2,736 -3,070 -2,955 -2,617 -2,331 -9.12%
NP 4,657 4,200 3,977 5,248 6,823 6,688 6,759 -21.97%
-
NP to SH 4,657 4,200 3,977 5,248 6,823 6,688 6,759 -21.97%
-
Tax Rate 30.24% 34.69% 40.76% 36.91% 30.22% 28.12% 25.64% -
Total Cost 56,682 56,050 56,182 56,799 56,225 54,941 61,122 -4.89%
-
Net Worth 66,715 65,167 62,599 64,800 0 61,389 59,892 7.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,000 2,000 2,000 2,000 1,569 1,569 1,569 17.54%
Div Payout % 42.95% 47.62% 50.29% 38.11% 23.01% 23.47% 23.23% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 66,715 65,167 62,599 64,800 0 61,389 59,892 7.45%
NOSH 78,488 78,514 78,249 80,000 78,793 78,704 78,805 -0.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.59% 6.97% 6.61% 8.46% 10.82% 10.85% 9.96% -
ROE 6.98% 6.44% 6.35% 8.10% 0.00% 10.89% 11.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.15 76.74 76.88 77.56 80.02 78.30 86.14 -6.27%
EPS 5.93 5.35 5.08 6.56 8.66 8.50 8.58 -21.81%
DPS 2.50 2.50 2.56 2.50 2.00 2.00 2.00 16.02%
NAPS 0.85 0.83 0.80 0.81 0.00 0.78 0.76 7.73%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.67 75.31 75.20 77.56 78.81 77.04 84.85 -6.52%
EPS 5.82 5.25 4.97 6.56 8.53 8.36 8.45 -21.99%
DPS 2.50 2.50 2.50 2.50 1.96 1.96 1.96 17.59%
NAPS 0.8339 0.8146 0.7825 0.81 0.00 0.7674 0.7487 7.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.73 0.70 0.69 0.875 0.455 0.445 0.365 -
P/RPS 0.93 0.91 0.90 1.13 0.57 0.57 0.42 69.80%
P/EPS 12.30 13.09 13.58 13.34 5.25 5.24 4.26 102.63%
EY 8.13 7.64 7.37 7.50 19.03 19.10 23.50 -50.68%
DY 3.42 3.57 3.70 2.86 4.40 4.49 5.48 -26.94%
P/NAPS 0.86 0.84 0.86 1.08 0.00 0.57 0.48 47.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 27/05/14 27/02/14 25/11/13 28/08/13 30/05/13 -
Price 0.75 0.70 0.70 0.70 0.925 0.40 0.42 -
P/RPS 0.96 0.91 0.91 0.90 1.16 0.51 0.49 56.50%
P/EPS 12.64 13.09 13.77 10.67 10.68 4.71 4.90 87.98%
EY 7.91 7.64 7.26 9.37 9.36 21.24 20.42 -46.83%
DY 3.33 3.57 3.65 3.57 2.16 5.00 4.76 -21.17%
P/NAPS 0.88 0.84 0.88 0.86 0.00 0.51 0.55 36.75%

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