[UMSNGB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.73%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,095 14,358 15,764 15,673 21,925 20,698 17,467 -0.35%
PBT 3,893 2,222 2,793 3,075 2,860 1,300 1,081 23.78%
Tax -1,153 -666 -626 -1,131 -845 -270 -284 26.27%
NP 2,740 1,556 2,167 1,944 2,015 1,030 797 22.82%
-
NP to SH 2,735 1,556 2,167 1,944 2,015 1,030 749 24.06%
-
Tax Rate 29.62% 29.97% 22.41% 36.78% 29.55% 20.77% 26.27% -
Total Cost 14,355 12,802 13,597 13,729 19,910 19,668 16,670 -2.45%
-
Net Worth 82,521 73,870 65,167 61,389 56,547 51,899 47,935 9.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 82,521 73,870 65,167 61,389 56,547 51,899 47,935 9.46%
NOSH 78,591 78,585 78,514 78,704 79,644 79,844 74,900 0.80%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.03% 10.84% 13.75% 12.40% 9.19% 4.98% 4.56% -
ROE 3.31% 2.11% 3.33% 3.17% 3.56% 1.98% 1.56% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.75 18.27 20.08 19.91 27.53 25.92 23.32 -1.15%
EPS 3.48 1.98 2.76 2.47 2.53 1.29 1.00 23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.94 0.83 0.78 0.71 0.65 0.64 8.59%
Adjusted Per Share Value based on latest NOSH - 78,704
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.37 17.95 19.71 19.59 27.41 25.87 21.83 -0.35%
EPS 3.42 1.94 2.71 2.43 2.52 1.29 0.94 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0315 0.9234 0.8146 0.7674 0.7068 0.6487 0.5992 9.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.20 0.815 0.70 0.445 0.32 0.25 0.31 -
P/RPS 5.52 4.46 3.49 2.23 1.16 0.96 1.33 26.74%
P/EPS 34.48 41.16 25.36 18.02 12.65 19.38 31.00 1.78%
EY 2.90 2.43 3.94 5.55 7.91 5.16 3.23 -1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.87 0.84 0.57 0.45 0.38 0.48 15.49%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 21/08/15 27/08/14 28/08/13 28/08/12 23/08/11 27/08/10 -
Price 1.43 0.80 0.70 0.40 0.34 0.26 0.33 -
P/RPS 6.57 4.38 3.49 2.01 1.24 1.00 1.42 29.05%
P/EPS 41.09 40.40 25.36 16.19 13.44 20.16 33.00 3.71%
EY 2.43 2.48 3.94 6.18 7.44 4.96 3.03 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.85 0.84 0.51 0.48 0.40 0.52 17.36%

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