[UMSNGB] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.28%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 70,058 59,980 63,560 75,677 69,034 64,696 60,684 2.42%
PBT 12,100 7,758 5,165 12,168 11,768 14,768 12,805 -0.93%
Tax -2,604 -2,108 -1,360 -3,442 -3,350 -3,660 -3,494 -4.77%
NP 9,496 5,650 3,805 8,725 8,417 11,108 9,310 0.32%
-
NP to SH 9,488 5,645 3,784 8,717 8,392 11,098 9,310 0.31%
-
Tax Rate 21.52% 27.17% 26.33% 28.29% 28.47% 24.78% 27.29% -
Total Cost 60,562 54,329 59,754 66,952 60,617 53,588 51,373 2.77%
-
Net Worth 108,194 101,181 98,243 96,673 91,957 85,676 77,851 5.63%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 108,194 101,181 98,243 96,673 91,957 85,676 77,851 5.63%
NOSH 80,000 80,000 80,000 80,000 80,000 78,602 78,637 0.28%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 13.55% 9.42% 5.99% 11.53% 12.19% 17.17% 15.34% -
ROE 8.77% 5.58% 3.85% 9.02% 9.13% 12.95% 11.96% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 89.36 76.47 80.87 96.29 87.83 82.31 77.17 2.47%
EPS 12.05 7.21 4.81 11.09 10.68 14.12 11.84 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 1.25 1.23 1.17 1.09 0.99 5.68%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 87.57 74.98 79.45 94.60 86.29 80.87 75.86 2.41%
EPS 11.86 7.06 4.73 10.90 10.49 13.87 11.64 0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3524 1.2648 1.228 1.2084 1.1495 1.071 0.9731 5.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.30 0.68 0.88 0.995 1.18 1.36 0.76 -
P/RPS 1.45 0.89 1.09 1.03 1.34 1.65 0.98 6.74%
P/EPS 10.74 9.45 18.28 8.97 11.05 9.63 6.42 8.94%
EY 9.31 10.58 5.47 11.15 9.05 10.38 15.58 -8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.53 0.70 0.81 1.01 1.25 0.77 3.37%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 25/11/20 26/11/19 28/11/18 22/11/17 23/11/16 25/11/15 -
Price 1.25 0.73 0.83 1.06 1.25 1.30 1.05 -
P/RPS 1.40 0.95 1.03 1.10 1.42 1.58 1.36 0.48%
P/EPS 10.33 10.14 17.24 9.56 11.71 9.21 8.87 2.56%
EY 9.68 9.86 5.80 10.46 8.54 10.86 11.28 -2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.57 0.66 0.86 1.07 1.19 1.06 -2.50%

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