[UMSNGB] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 54.0%
YoY- 76.26%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 68,150 65,871 60,098 62,000 61,987 61,971 79,638 -2.56%
PBT 10,621 13,442 11,901 12,380 8,318 8,305 5,174 12.72%
Tax -3,201 -3,530 -2,414 -3,130 -3,070 -1,969 -1,093 19.59%
NP 7,420 9,912 9,487 9,250 5,248 6,336 4,081 10.46%
-
NP to SH 7,414 9,905 9,489 9,250 5,248 6,336 4,081 10.45%
-
Tax Rate 30.14% 26.26% 20.28% 25.28% 36.91% 23.71% 21.12% -
Total Cost 60,730 55,959 50,611 52,750 56,739 55,635 75,557 -3.57%
-
Net Worth 91,957 88,027 80,188 71,516 63,731 58,681 55,070 8.91%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 2,357 2,357 2,358 1,964 1,967 1,585 1,197 11.94%
Div Payout % 31.80% 23.80% 24.86% 21.24% 37.48% 25.03% 29.34% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 91,957 88,027 80,188 71,516 63,731 58,681 55,070 8.91%
NOSH 80,000 80,000 78,616 78,589 78,680 79,299 80,000 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.89% 15.05% 15.79% 14.92% 8.47% 10.22% 5.12% -
ROE 8.06% 11.25% 11.83% 12.93% 8.23% 10.80% 7.41% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 86.71 83.81 76.44 78.89 78.78 78.15 99.78 -2.31%
EPS 9.43 12.60 12.07 11.77 6.67 7.99 5.11 10.74%
DPS 3.00 3.00 3.00 2.50 2.50 2.00 1.50 12.23%
NAPS 1.17 1.12 1.02 0.91 0.81 0.74 0.69 9.19%
Adjusted Per Share Value based on latest NOSH - 78,559
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 85.19 82.34 75.12 77.50 77.48 77.46 99.55 -2.56%
EPS 9.27 12.38 11.86 11.56 6.56 7.92 5.10 10.46%
DPS 2.95 2.95 2.95 2.46 2.46 1.98 1.50 11.92%
NAPS 1.1495 1.1003 1.0024 0.894 0.7966 0.7335 0.6884 8.91%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.10 1.24 1.00 0.71 0.875 0.37 0.24 -
P/RPS 1.27 1.48 1.31 0.90 1.11 0.47 0.24 31.97%
P/EPS 11.66 9.84 8.29 6.03 13.12 4.63 4.69 16.37%
EY 8.58 10.16 12.07 16.58 7.62 21.59 21.31 -14.05%
DY 2.73 2.42 3.00 3.52 2.86 5.41 6.25 -12.88%
P/NAPS 0.94 1.11 0.98 0.78 1.08 0.50 0.35 17.88%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 24/02/16 26/02/15 27/02/14 26/02/13 28/02/12 -
Price 1.05 1.34 1.25 0.815 0.70 0.36 0.31 -
P/RPS 1.21 1.60 1.64 1.03 0.89 0.46 0.31 25.45%
P/EPS 11.13 10.63 10.36 6.92 10.49 4.51 6.06 10.65%
EY 8.98 9.40 9.66 14.44 9.53 22.19 16.49 -9.62%
DY 2.86 2.24 2.40 3.07 3.57 5.56 4.84 -8.38%
P/NAPS 0.90 1.20 1.23 0.90 0.86 0.49 0.45 12.23%

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