[UMSNGB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -42.6%
YoY- -64.3%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 79,856 55,016 62,436 64,932 74,460 63,460 63,832 3.79%
PBT 19,556 6,328 6,316 6,240 16,240 11,100 13,916 5.82%
Tax -5,516 -1,752 -1,976 -1,980 -4,284 -3,000 -3,392 8.43%
NP 14,040 4,576 4,340 4,260 11,956 8,100 10,524 4.91%
-
NP to SH 14,036 4,560 4,312 4,256 11,920 8,116 10,524 4.91%
-
Tax Rate 28.21% 27.69% 31.29% 31.73% 26.38% 27.03% 24.37% -
Total Cost 65,816 50,440 58,096 60,672 62,504 55,360 53,308 3.57%
-
Net Worth 104,097 98,202 96,673 90,385 88,813 79,429 72,254 6.26%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 104,097 98,202 96,673 90,385 88,813 79,429 72,254 6.26%
NOSH 80,000 80,000 80,000 80,000 80,000 78,643 78,537 0.30%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 17.58% 8.32% 6.95% 6.56% 16.06% 12.76% 16.49% -
ROE 13.48% 4.64% 4.46% 4.71% 13.42% 10.22% 14.57% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 102.03 70.03 79.44 82.61 94.74 80.69 81.28 3.85%
EPS 17.92 5.80 5.48 5.40 15.16 10.32 13.40 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.23 1.15 1.13 1.01 0.92 6.32%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 99.82 68.77 78.05 81.17 93.08 79.33 79.79 3.79%
EPS 17.55 5.70 5.39 5.32 14.90 10.15 13.16 4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3012 1.2275 1.2084 1.1298 1.1102 0.9929 0.9032 6.26%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.895 0.90 0.995 0.92 1.26 0.91 0.77 -
P/RPS 0.88 1.29 1.25 1.11 1.33 1.13 0.95 -1.26%
P/EPS 4.99 15.51 18.14 16.99 8.31 8.82 5.75 -2.33%
EY 20.04 6.45 5.51 5.89 12.04 11.34 17.40 2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.81 0.80 1.12 0.90 0.84 -3.69%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/06/20 28/05/19 24/05/18 23/05/17 26/05/16 27/05/15 -
Price 1.44 0.715 0.91 1.02 1.20 1.12 0.89 -
P/RPS 1.41 1.02 1.15 1.23 1.27 1.39 1.10 4.22%
P/EPS 8.03 12.32 16.59 18.84 7.91 10.85 6.64 3.21%
EY 12.45 8.12 6.03 5.31 12.64 9.21 15.06 -3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.57 0.74 0.89 1.06 1.11 0.97 1.80%

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