[UMSNGB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 36.43%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 63,460 63,832 54,280 61,832 76,484 67,536 57,796 1.56%
PBT 11,100 13,916 3,764 10,184 7,120 3,232 3,460 21.42%
Tax -3,000 -3,392 -2,512 -3,848 -2,476 -1,212 -928 21.57%
NP 8,100 10,524 1,252 6,336 4,644 2,020 2,532 21.36%
-
NP to SH 8,116 10,524 1,252 6,336 4,644 2,020 808 46.83%
-
Tax Rate 27.03% 24.37% 66.74% 37.78% 34.78% 37.50% 26.82% -
Total Cost 55,360 53,308 53,028 55,496 71,840 65,516 55,264 0.02%
-
Net Worth 79,429 72,254 62,599 59,892 54,446 52,103 16,364 30.09%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 79,429 72,254 62,599 59,892 54,446 52,103 16,364 30.09%
NOSH 78,643 78,537 78,249 78,805 80,068 80,158 25,569 20.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.76% 16.49% 2.31% 10.25% 6.07% 2.99% 4.38% -
ROE 10.22% 14.57% 2.00% 10.58% 8.53% 3.88% 4.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 80.69 81.28 69.37 78.46 95.52 84.25 226.03 -15.76%
EPS 10.32 13.40 1.60 8.04 5.80 2.52 3.16 21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.92 0.80 0.76 0.68 0.65 0.64 7.89%
Adjusted Per Share Value based on latest NOSH - 78,805
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 79.33 79.79 67.85 77.29 95.61 84.42 72.25 1.56%
EPS 10.15 13.16 1.57 7.92 5.81 2.53 1.01 46.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9929 0.9032 0.7825 0.7487 0.6806 0.6513 0.2046 30.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 0.77 0.69 0.365 0.32 0.29 0.40 -
P/RPS 1.13 0.95 0.99 0.47 0.33 0.34 0.18 35.78%
P/EPS 8.82 5.75 43.13 4.54 5.52 11.51 12.66 -5.84%
EY 11.34 17.40 2.32 22.03 18.13 8.69 7.90 6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 0.86 0.48 0.47 0.45 0.63 6.11%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 27/05/14 30/05/13 28/05/12 25/05/11 26/05/10 -
Price 1.12 0.89 0.70 0.42 0.37 0.30 0.36 -
P/RPS 1.39 1.10 1.01 0.54 0.39 0.36 0.16 43.33%
P/EPS 10.85 6.64 43.75 5.22 6.38 11.90 11.39 -0.80%
EY 9.21 15.06 2.29 19.14 15.68 8.40 8.78 0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 0.88 0.55 0.54 0.46 0.56 12.06%

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