[UMSNGB] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 93.97%
YoY- 207.81%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 15,858 13,619 17,366 19,964 13,754 15,609 16,233 -0.38%
PBT 2,712 2,046 4,202 4,889 1,582 1,579 1,560 9.64%
Tax -711 -675 -1,180 -1,379 -438 -494 -495 6.21%
NP 2,001 1,371 3,022 3,510 1,144 1,085 1,065 11.07%
-
NP to SH 2,000 1,369 3,021 3,509 1,140 1,078 1,064 11.08%
-
Tax Rate 26.22% 32.99% 28.08% 28.21% 27.69% 31.29% 31.73% -
Total Cost 13,857 12,248 14,344 16,454 12,610 14,524 15,168 -1.49%
-
Net Worth 125,976 119,677 112,591 104,097 98,202 96,673 90,385 5.68%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 125,976 119,677 112,591 104,097 98,202 96,673 90,385 5.68%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 12.62% 10.07% 17.40% 17.58% 8.32% 6.95% 6.56% -
ROE 1.59% 1.14% 2.68% 3.37% 1.16% 1.12% 1.18% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 20.14 17.30 22.06 25.51 17.51 19.86 20.65 -0.41%
EPS 2.54 1.74 3.84 4.48 1.45 1.37 1.35 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.43 1.33 1.25 1.23 1.15 5.65%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.82 17.02 21.71 24.96 17.19 19.51 20.29 -0.38%
EPS 2.50 1.71 3.78 4.39 1.43 1.35 1.33 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5747 1.496 1.4074 1.3012 1.2275 1.2084 1.1298 5.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.18 0.99 1.11 0.895 0.90 0.995 0.92 -
P/RPS 5.86 5.72 5.03 3.51 5.14 5.01 4.45 4.68%
P/EPS 46.45 56.94 28.93 19.96 62.02 72.54 67.96 -6.14%
EY 2.15 1.76 3.46 5.01 1.61 1.38 1.47 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.78 0.67 0.72 0.81 0.80 -1.28%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 26/05/23 23/05/22 27/05/21 29/06/20 28/05/19 24/05/18 -
Price 1.01 0.915 1.13 1.44 0.715 0.91 1.02 -
P/RPS 5.01 5.29 5.12 5.65 4.08 4.58 4.94 0.23%
P/EPS 39.76 52.62 29.45 32.12 49.27 66.35 75.35 -10.09%
EY 2.52 1.90 3.40 3.11 2.03 1.51 1.33 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.79 1.08 0.57 0.74 0.89 -5.59%

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