[UMSNGB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -43.47%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 61,971 79,638 67,740 62,544 99,661 106,544 90,719 -6.14%
PBT 8,305 5,174 3,410 2,370 2,565 4,421 9,208 -1.70%
Tax -1,969 -1,093 -1,310 -237 -505 -1,157 -2,171 -1.61%
NP 6,336 4,081 2,100 2,133 2,060 3,264 7,037 -1.73%
-
NP to SH 6,336 4,081 2,100 2,133 2,060 3,264 7,037 -1.73%
-
Tax Rate 23.71% 21.12% 38.42% 10.00% 19.69% 26.17% 23.58% -
Total Cost 55,635 75,557 65,640 60,411 97,601 103,280 83,682 -6.57%
-
Net Worth 58,681 55,070 51,102 51,128 50,302 48,755 47,269 3.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,585 1,197 838 838 2,235 4,635 - -
Div Payout % 25.03% 29.34% 39.92% 39.33% 108.53% 142.03% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 58,681 55,070 51,102 51,128 50,302 48,755 47,269 3.66%
NOSH 79,299 80,000 79,847 79,887 79,844 79,927 76,240 0.65%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.22% 5.12% 3.10% 3.41% 2.07% 3.06% 7.76% -
ROE 10.80% 7.41% 4.11% 4.17% 4.10% 6.69% 14.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.15 99.78 84.84 78.29 124.82 133.30 118.99 -6.76%
EPS 7.99 5.11 2.63 2.67 2.58 4.08 9.23 -2.37%
DPS 2.00 1.50 1.05 1.05 2.80 5.80 0.00 -
NAPS 0.74 0.69 0.64 0.64 0.63 0.61 0.62 2.98%
Adjusted Per Share Value based on latest NOSH - 80,114
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 77.46 99.55 84.68 78.18 124.58 133.18 113.40 -6.14%
EPS 7.92 5.10 2.63 2.67 2.58 4.08 8.80 -1.73%
DPS 1.98 1.50 1.05 1.05 2.79 5.79 0.00 -
NAPS 0.7335 0.6884 0.6388 0.6391 0.6288 0.6094 0.5909 3.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.37 0.24 0.27 0.31 0.30 0.50 0.49 -
P/RPS 0.47 0.24 0.32 0.40 0.24 0.38 0.41 2.30%
P/EPS 4.63 4.69 10.27 11.61 11.63 12.24 5.31 -2.25%
EY 21.59 21.31 9.74 8.61 8.60 8.17 18.84 2.29%
DY 5.41 6.25 3.89 3.39 9.33 11.60 0.00 -
P/NAPS 0.50 0.35 0.42 0.48 0.48 0.82 0.79 -7.33%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 29/02/08 28/02/07 -
Price 0.36 0.31 0.29 0.38 0.39 0.54 0.57 -
P/RPS 0.46 0.31 0.34 0.49 0.31 0.41 0.48 -0.70%
P/EPS 4.51 6.06 11.03 14.23 15.12 13.22 6.18 -5.11%
EY 22.19 16.49 9.07 7.03 6.62 7.56 16.19 5.38%
DY 5.56 4.84 3.62 2.76 7.18 10.74 0.00 -
P/NAPS 0.49 0.45 0.45 0.59 0.62 0.89 0.92 -9.95%

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