[UMSNGB] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 16.75%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 48,617 52,194 52,544 44,985 47,670 56,758 51,776 -1.04%
PBT 5,385 10,965 9,075 5,819 3,874 9,126 8,826 -7.90%
Tax -1,379 -2,190 -1,953 -1,581 -1,020 -2,582 -2,513 -9.51%
NP 4,006 8,775 7,122 4,238 2,854 6,544 6,313 -7.29%
-
NP to SH 4,001 8,762 7,116 4,234 2,838 6,538 6,294 -7.26%
-
Tax Rate 25.61% 19.97% 21.52% 27.17% 26.33% 28.29% 28.47% -
Total Cost 44,611 43,419 45,422 40,747 44,816 50,214 45,463 -0.31%
-
Net Worth 122,826 118,889 108,194 101,181 98,243 96,673 91,957 4.94%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 122,826 118,889 108,194 101,181 98,243 96,673 91,957 4.94%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.24% 16.81% 13.55% 9.42% 5.99% 11.53% 12.19% -
ROE 3.26% 7.37% 6.58% 4.18% 2.89% 6.76% 6.84% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 61.75 66.29 67.02 57.35 60.65 72.21 65.88 -1.07%
EPS 5.08 11.13 9.04 5.41 3.61 8.32 8.01 -7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.38 1.29 1.25 1.23 1.17 4.90%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 60.77 65.24 65.68 56.23 59.59 70.95 64.72 -1.04%
EPS 5.00 10.95 8.90 5.29 3.55 8.17 7.87 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5353 1.4861 1.3524 1.2648 1.228 1.2084 1.1495 4.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.94 0.93 1.30 0.68 0.88 0.995 1.18 -
P/RPS 1.52 1.40 1.94 1.19 1.45 1.38 1.79 -2.68%
P/EPS 18.50 8.36 14.32 12.60 24.37 11.96 14.74 3.85%
EY 5.41 11.97 6.98 7.94 4.10 8.36 6.79 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.94 0.53 0.70 0.81 1.01 -8.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 22/11/22 23/11/21 25/11/20 26/11/19 28/11/18 22/11/17 -
Price 0.91 0.97 1.25 0.73 0.83 1.06 1.25 -
P/RPS 1.47 1.46 1.87 1.27 1.37 1.47 1.90 -4.18%
P/EPS 17.91 8.72 13.77 13.52 22.99 12.74 15.61 2.31%
EY 5.58 11.47 7.26 7.39 4.35 7.85 6.41 -2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.91 0.57 0.66 0.86 1.07 -9.69%

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