[UMSNGB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5.85%
YoY- -25.15%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 73,132 69,197 65,768 68,150 69,125 67,577 68,621 4.33%
PBT 10,921 9,266 8,121 10,621 11,192 13,975 14,727 -18.05%
Tax -3,270 -2,962 -2,625 -3,201 -3,298 -3,569 -3,851 -10.32%
NP 7,651 6,304 5,496 7,420 7,894 10,406 10,876 -20.88%
-
NP to SH 7,658 6,303 5,498 7,414 7,875 10,392 10,856 -20.73%
-
Tax Rate 29.94% 31.97% 32.32% 30.14% 29.47% 25.54% 26.15% -
Total Cost 65,481 62,893 60,272 60,730 61,231 57,171 57,745 8.73%
-
Net Worth 96,673 93,529 90,385 91,957 91,957 90,385 88,813 5.81%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,357 2,357 2,357 2,357 2,357 2,357 2,357 0.00%
Div Payout % 30.79% 37.41% 42.89% 31.80% 29.94% 22.69% 21.72% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 96,673 93,529 90,385 91,957 91,957 90,385 88,813 5.81%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.46% 9.11% 8.36% 10.89% 11.42% 15.40% 15.85% -
ROE 7.92% 6.74% 6.08% 8.06% 8.56% 11.50% 12.22% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 93.05 88.04 83.68 86.71 87.95 85.98 87.31 4.33%
EPS 9.74 8.02 7.00 9.43 10.02 13.22 13.81 -20.74%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.23 1.19 1.15 1.17 1.17 1.15 1.13 5.81%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 91.42 86.50 82.21 85.19 86.41 84.47 85.78 4.33%
EPS 9.57 7.88 6.87 9.27 9.84 12.99 13.57 -20.75%
DPS 2.95 2.95 2.95 2.95 2.95 2.95 2.95 0.00%
NAPS 1.2084 1.1691 1.1298 1.1495 1.1495 1.1298 1.1102 5.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.995 1.02 0.92 1.10 1.18 1.28 1.26 -
P/RPS 1.07 1.16 1.10 1.27 1.34 1.49 1.44 -17.94%
P/EPS 10.21 12.72 13.15 11.66 11.78 9.68 9.12 7.80%
EY 9.79 7.86 7.60 8.58 8.49 10.33 10.96 -7.24%
DY 3.02 2.94 3.26 2.73 2.54 2.34 2.38 17.18%
P/NAPS 0.81 0.86 0.80 0.94 1.01 1.11 1.12 -19.41%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 24/05/18 27/02/18 22/11/17 24/08/17 23/05/17 -
Price 1.06 0.995 1.02 1.05 1.25 1.27 1.20 -
P/RPS 1.14 1.13 1.22 1.21 1.42 1.48 1.37 -11.52%
P/EPS 10.88 12.41 14.58 11.13 12.48 9.61 8.69 16.14%
EY 9.19 8.06 6.86 8.98 8.02 10.41 11.51 -13.92%
DY 2.83 3.02 2.94 2.86 2.40 2.36 2.50 8.60%
P/NAPS 0.86 0.84 0.89 0.90 1.07 1.10 1.06 -13.00%

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