[UMSNGB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.36%
YoY- 11.08%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 65,920 60,632 58,668 62,262 82,092 75,164 63,832 0.53%
PBT 13,336 11,402 7,468 11,242 9,280 4,216 3,892 22.76%
Tax -3,806 -3,028 -2,508 -4,186 -2,928 -1,146 -1,032 24.27%
NP 9,530 8,374 4,960 7,056 6,352 3,070 2,860 22.19%
-
NP to SH 9,528 8,374 4,960 7,056 6,352 3,070 1,902 30.77%
-
Tax Rate 28.54% 26.56% 33.58% 37.24% 31.55% 27.18% 26.52% -
Total Cost 56,390 52,258 53,708 55,206 75,740 72,094 60,972 -1.29%
-
Net Worth 82,544 73,842 65,139 61,288 56,657 51,966 34,002 15.91%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 82,544 73,842 65,139 61,288 56,657 51,966 34,002 15.91%
NOSH 78,613 78,555 78,481 78,574 79,798 79,947 53,128 6.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.46% 13.81% 8.45% 11.33% 7.74% 4.08% 4.48% -
ROE 11.54% 11.34% 7.61% 11.51% 11.21% 5.91% 5.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.85 77.18 74.75 79.24 102.87 94.02 120.15 -5.81%
EPS 12.12 10.66 6.32 8.98 7.96 3.84 3.58 22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.94 0.83 0.78 0.71 0.65 0.64 8.59%
Adjusted Per Share Value based on latest NOSH - 78,704
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.40 75.79 73.34 77.83 102.62 93.96 79.79 0.53%
EPS 11.91 10.47 6.20 8.82 7.94 3.84 2.38 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0318 0.923 0.8142 0.7661 0.7082 0.6496 0.425 15.91%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.20 0.815 0.70 0.445 0.32 0.25 0.31 -
P/RPS 1.43 1.06 0.94 0.56 0.31 0.27 0.26 32.82%
P/EPS 9.90 7.65 11.08 4.96 4.02 6.51 8.66 2.25%
EY 10.10 13.08 9.03 20.18 24.88 15.36 11.55 -2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.87 0.84 0.57 0.45 0.38 0.48 15.49%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 21/08/15 27/08/14 28/08/13 28/08/12 23/08/11 27/08/10 -
Price 1.43 0.80 0.70 0.40 0.34 0.26 0.33 -
P/RPS 1.71 1.04 0.94 0.50 0.33 0.28 0.27 35.98%
P/EPS 11.80 7.50 11.08 4.45 4.27 6.77 9.22 4.19%
EY 8.48 13.33 9.03 22.45 23.41 14.77 10.85 -4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.85 0.84 0.51 0.48 0.40 0.52 17.36%

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