[UMSNGB] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 59.14%
YoY- 68.83%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 35,713 34,666 32,960 30,316 29,334 31,131 41,046 -2.29%
PBT 5,846 7,201 6,668 5,701 3,734 5,621 4,640 3.92%
Tax -1,703 -1,942 -1,903 -1,514 -1,254 -2,093 -1,464 2.55%
NP 4,143 5,259 4,765 4,187 2,480 3,528 3,176 4.52%
-
NP to SH 4,140 5,251 4,764 4,187 2,480 3,528 3,176 4.51%
-
Tax Rate 29.13% 26.97% 28.54% 26.56% 33.58% 37.24% 31.55% -
Total Cost 31,570 29,407 28,195 26,129 26,854 27,603 37,870 -2.98%
-
Net Worth 93,529 90,385 82,544 73,842 65,139 61,288 56,657 8.70%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 93,529 90,385 82,544 73,842 65,139 61,288 56,657 8.70%
NOSH 80,000 80,000 78,613 78,555 78,481 78,574 79,798 0.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.60% 15.17% 14.46% 13.81% 8.45% 11.33% 7.74% -
ROE 4.43% 5.81% 5.77% 5.67% 3.81% 5.76% 5.61% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 45.44 44.11 41.93 38.59 37.38 39.62 51.44 -2.04%
EPS 5.27 6.68 6.06 5.33 3.16 4.49 3.98 4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.05 0.94 0.83 0.78 0.71 8.98%
Adjusted Per Share Value based on latest NOSH - 78,585
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.64 43.33 41.20 37.90 36.67 38.91 51.31 -2.29%
EPS 5.18 6.56 5.96 5.23 3.10 4.41 3.97 4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1691 1.1298 1.0318 0.923 0.8142 0.7661 0.7082 8.70%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.02 1.28 1.20 0.815 0.70 0.445 0.32 -
P/RPS 2.24 2.90 2.86 2.11 1.87 1.12 0.62 23.86%
P/EPS 19.36 19.16 19.80 15.29 22.15 9.91 8.04 15.76%
EY 5.16 5.22 5.05 6.54 4.51 10.09 12.44 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 1.14 0.87 0.84 0.57 0.45 11.39%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 24/08/17 25/08/16 21/08/15 27/08/14 28/08/13 28/08/12 -
Price 0.995 1.27 1.43 0.80 0.70 0.40 0.34 -
P/RPS 2.19 2.88 3.41 2.07 1.87 1.01 0.66 22.11%
P/EPS 18.89 19.01 23.60 15.01 22.15 8.91 8.54 14.13%
EY 5.29 5.26 4.24 6.66 4.51 11.22 11.71 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.10 1.36 0.85 0.84 0.51 0.48 9.77%

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