[UMSNGB] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.21%
YoY- 69.9%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 65,637 66,884 75,228 62,830 63,452 73,277 68,150 -0.62%
PBT 6,956 11,999 13,274 8,424 5,696 10,705 10,621 -6.80%
Tax -1,948 -2,179 -3,000 -2,378 -1,635 -2,667 -3,201 -7.94%
NP 5,008 9,820 10,274 6,046 4,061 8,038 7,420 -6.33%
-
NP to SH 5,000 9,809 10,267 6,043 4,030 8,044 7,414 -6.35%
-
Tax Rate 28.00% 18.16% 22.60% 28.23% 28.70% 24.91% 30.14% -
Total Cost 60,629 57,064 64,954 56,784 59,391 65,239 60,730 -0.02%
-
Net Worth 123,613 120,464 111,330 103,534 99,814 98,245 91,957 5.05%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 10,235 2,362 2,352 2,353 2,357 2,357 2,357 27.71%
Div Payout % 204.71% 24.08% 22.91% 38.94% 58.51% 29.31% 31.80% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 123,613 120,464 111,330 103,534 99,814 98,245 91,957 5.05%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.63% 14.68% 13.66% 9.62% 6.40% 10.97% 10.89% -
ROE 4.04% 8.14% 9.22% 5.84% 4.04% 8.19% 8.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 83.36 84.95 95.95 80.10 80.73 93.23 86.71 -0.65%
EPS 6.35 12.46 13.10 7.70 5.13 10.23 9.43 -6.37%
DPS 13.00 3.00 3.00 3.00 3.00 3.00 3.00 27.66%
NAPS 1.57 1.53 1.42 1.32 1.27 1.25 1.17 5.02%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 82.05 83.61 94.04 78.54 79.32 91.60 85.19 -0.62%
EPS 6.25 12.26 12.83 7.55 5.04 10.06 9.27 -6.35%
DPS 12.79 2.95 2.94 2.94 2.95 2.95 2.95 27.68%
NAPS 1.5452 1.5058 1.3916 1.2942 1.2477 1.2281 1.1495 5.05%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.90 0.965 1.15 0.85 0.82 1.06 1.10 -
P/RPS 1.08 1.14 1.20 1.06 1.02 1.14 1.27 -2.66%
P/EPS 14.17 7.75 8.78 11.03 15.99 10.36 11.66 3.30%
EY 7.06 12.91 11.39 9.06 6.25 9.66 8.58 -3.19%
DY 14.44 3.11 2.61 3.53 3.66 2.83 2.73 31.98%
P/NAPS 0.57 0.63 0.81 0.64 0.65 0.85 0.94 -7.99%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 25/02/22 25/02/21 25/02/20 26/02/19 27/02/18 -
Price 0.94 1.01 1.03 0.97 0.85 1.05 1.05 -
P/RPS 1.13 1.19 1.07 1.21 1.05 1.13 1.21 -1.13%
P/EPS 14.80 8.11 7.87 12.59 16.58 10.26 11.13 4.86%
EY 6.76 12.33 12.71 7.94 6.03 9.75 8.98 -4.62%
DY 13.83 2.97 2.91 3.09 3.53 2.86 2.86 30.02%
P/NAPS 0.60 0.66 0.73 0.73 0.67 0.84 0.90 -6.53%

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