[UMSNGB] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 20.79%
YoY- 159.5%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 62,982 60,250 61,629 83,102 73,406 65,954 78,780 -3.65%
PBT 14,347 6,431 9,305 7,706 3,572 2,390 1,432 46.80%
Tax -3,390 -2,231 -2,617 -1,984 -1,367 -433 -63 94.24%
NP 10,957 4,200 6,688 5,722 2,205 1,957 1,369 41.40%
-
NP to SH 10,957 4,200 6,688 5,722 2,205 1,957 1,253 43.51%
-
Tax Rate 23.63% 34.69% 28.12% 25.75% 38.27% 18.12% 4.40% -
Total Cost 52,025 56,050 54,941 77,380 71,201 63,997 77,411 -6.40%
-
Net Worth 73,870 65,167 61,389 56,547 51,899 47,935 51,122 6.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,963 2,000 1,569 1,197 836 841 - -
Div Payout % 17.92% 47.62% 23.47% 20.92% 37.94% 42.98% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 73,870 65,167 61,389 56,547 51,899 47,935 51,122 6.32%
NOSH 78,585 78,514 78,704 79,644 79,844 74,900 79,879 -0.27%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.40% 6.97% 10.85% 6.89% 3.00% 2.97% 1.74% -
ROE 14.83% 6.44% 10.89% 10.12% 4.25% 4.08% 2.45% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 80.14 76.74 78.30 104.34 91.94 88.06 98.62 -3.39%
EPS 13.94 5.35 8.50 7.18 2.76 2.61 1.57 43.87%
DPS 2.50 2.50 2.00 1.50 1.05 1.12 0.00 -
NAPS 0.94 0.83 0.78 0.71 0.65 0.64 0.64 6.61%
Adjusted Per Share Value based on latest NOSH - 79,644
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 78.73 75.31 77.04 103.88 91.76 82.44 98.48 -3.66%
EPS 13.70 5.25 8.36 7.15 2.76 2.45 1.57 43.46%
DPS 2.45 2.50 1.96 1.50 1.05 1.05 0.00 -
NAPS 0.9234 0.8146 0.7674 0.7068 0.6487 0.5992 0.639 6.32%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.815 0.70 0.445 0.32 0.25 0.31 0.42 -
P/RPS 1.02 0.91 0.57 0.31 0.27 0.35 0.43 15.47%
P/EPS 5.85 13.09 5.24 4.45 9.05 11.86 26.78 -22.38%
EY 17.11 7.64 19.10 22.45 11.05 8.43 3.73 28.88%
DY 3.07 3.57 4.49 4.69 4.20 3.62 0.00 -
P/NAPS 0.87 0.84 0.57 0.45 0.38 0.48 0.66 4.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 27/08/14 28/08/13 28/08/12 23/08/11 27/08/10 25/08/09 -
Price 0.80 0.70 0.40 0.34 0.26 0.33 0.44 -
P/RPS 1.00 0.91 0.51 0.33 0.28 0.37 0.45 14.22%
P/EPS 5.74 13.09 4.71 4.73 9.41 12.63 28.05 -23.22%
EY 17.43 7.64 21.24 21.13 10.62 7.92 3.57 30.23%
DY 3.13 3.57 5.00 4.41 4.04 3.40 0.00 -
P/NAPS 0.85 0.84 0.51 0.48 0.40 0.52 0.69 3.53%

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