[UMSNGB] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.41%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 19,121 16,884 14,449 13,115 22,389 25,957 22,934 -2.98%
PBT 1,780 808 865 264 673 1,653 2,414 -4.94%
Tax -619 -303 -232 16 -136 -421 -601 0.49%
NP 1,161 505 633 280 537 1,232 1,813 -7.15%
-
NP to SH 1,161 505 202 280 537 1,232 1,813 -7.15%
-
Tax Rate 34.78% 37.50% 26.82% -6.06% 20.21% 25.47% 24.90% -
Total Cost 17,960 16,379 13,816 12,835 21,852 24,725 21,121 -2.66%
-
Net Worth 54,446 52,103 16,364 51,199 48,891 50,400 36,126 7.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 54,446 52,103 16,364 51,199 48,891 50,400 36,126 7.06%
NOSH 80,068 80,158 25,569 80,000 80,149 80,000 66,900 3.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.07% 2.99% 4.38% 2.13% 2.40% 4.75% 7.91% -
ROE 2.13% 0.97% 1.23% 0.55% 1.10% 2.44% 5.02% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.88 21.06 56.51 16.39 27.93 32.45 34.28 -5.84%
EPS 1.45 0.63 0.79 0.35 0.67 1.54 2.71 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.65 0.64 0.64 0.61 0.63 0.54 3.91%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.90 21.11 18.06 16.39 27.99 32.45 28.67 -2.98%
EPS 1.45 0.63 0.25 0.35 0.67 1.54 2.27 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6806 0.6513 0.2046 0.64 0.6111 0.63 0.4516 7.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 0.32 0.29 0.40 0.50 0.52 0.56 0.00 -
P/RPS 1.34 1.38 0.71 3.05 1.86 1.73 0.00 -
P/EPS 22.07 46.03 50.63 142.86 77.61 36.36 0.00 -
EY 4.53 2.17 1.98 0.70 1.29 2.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.63 0.78 0.85 0.89 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 26/05/10 27/05/09 22/05/08 31/05/07 27/04/06 -
Price 0.37 0.30 0.36 0.44 0.49 0.52 0.00 -
P/RPS 1.55 1.42 0.64 2.68 1.75 1.60 0.00 -
P/EPS 25.52 47.62 45.57 125.71 73.13 33.77 0.00 -
EY 3.92 2.10 2.19 0.80 1.37 2.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.56 0.69 0.80 0.83 0.00 -

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