[UMSNGB] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 7.38%
YoY- -29.16%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 17,845 15,782 16,519 16,374 17,349 14,585 15,500 2.37%
PBT 2,605 1,822 1,579 1,795 2,366 2,297 5,936 -12.81%
Tax -797 -615 -85 -688 -785 207 -1,191 -6.46%
NP 1,808 1,207 1,494 1,107 1,581 2,504 4,745 -14.84%
-
NP to SH 1,809 1,192 1,506 1,120 1,581 2,510 4,745 -14.83%
-
Tax Rate 30.60% 33.75% 5.38% 38.33% 33.18% -9.01% 20.06% -
Total Cost 16,037 14,575 15,025 15,267 15,768 12,081 10,755 6.87%
-
Net Worth 103,534 99,814 98,245 91,957 88,027 80,257 71,489 6.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,353 2,357 2,357 2,357 2,357 2,360 1,963 3.06%
Div Payout % 130.07% 197.80% 156.57% 210.53% 149.14% 94.04% 41.39% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 103,534 99,814 98,245 91,957 88,027 80,257 71,489 6.36%
NOSH 80,000 80,000 80,000 80,000 80,000 78,683 78,559 0.30%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.13% 7.65% 9.04% 6.76% 9.11% 17.17% 30.61% -
ROE 1.75% 1.19% 1.53% 1.22% 1.80% 3.13% 6.64% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.75 20.08 21.02 20.83 22.07 18.54 19.73 2.39%
EPS 2.31 1.52 1.92 1.43 2.01 3.19 6.04 -14.78%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.50 3.08%
NAPS 1.32 1.27 1.25 1.17 1.12 1.02 0.91 6.38%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.31 19.73 20.65 20.47 21.69 18.23 19.38 2.37%
EPS 2.26 1.49 1.88 1.40 1.98 3.14 5.93 -14.83%
DPS 2.94 2.95 2.95 2.95 2.95 2.95 2.45 3.08%
NAPS 1.2942 1.2477 1.2281 1.1495 1.1003 1.0032 0.8936 6.36%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.85 0.82 1.06 1.10 1.24 1.00 0.71 -
P/RPS 3.74 4.08 5.04 5.28 5.62 5.39 3.60 0.63%
P/EPS 36.85 54.07 55.32 77.19 61.64 31.35 11.75 20.96%
EY 2.71 1.85 1.81 1.30 1.62 3.19 8.51 -17.34%
DY 3.53 3.66 2.83 2.73 2.42 3.00 3.52 0.04%
P/NAPS 0.64 0.65 0.85 0.94 1.11 0.98 0.78 -3.24%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 26/02/19 27/02/18 27/02/17 24/02/16 26/02/15 -
Price 0.97 0.85 1.05 1.05 1.34 1.25 0.815 -
P/RPS 4.26 4.23 5.00 5.04 6.07 6.74 4.13 0.51%
P/EPS 42.06 56.04 54.80 73.68 66.62 39.18 13.49 20.84%
EY 2.38 1.78 1.82 1.36 1.50 2.55 7.41 -17.23%
DY 3.09 3.53 2.86 2.86 2.24 2.40 3.07 0.10%
P/NAPS 0.73 0.67 0.84 0.90 1.20 1.23 0.90 -3.42%

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