[UMSNGB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -18.12%
YoY- -68.78%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 76,437 76,535 67,097 67,334 107,001 98,957 69,183 1.67%
PBT 7,712 5,009 1,337 1,096 4,460 7,280 6,864 1.95%
Tax -1,934 -1,850 -181 46 -1,174 -1,818 -1,514 4.16%
NP 5,778 3,159 1,156 1,142 3,286 5,462 5,350 1.28%
-
NP to SH 5,778 3,159 1,156 1,026 3,286 5,462 5,350 1.28%
-
Tax Rate 25.08% 36.93% 13.54% -4.20% 26.32% 24.97% 22.06% -
Total Cost 70,659 73,376 65,941 66,192 103,715 93,495 63,833 1.70%
-
Net Worth 58,116 53,638 51,079 51,999 52,107 49,496 48,000 3.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,201 836 841 - - - - -
Div Payout % 20.79% 26.48% 72.77% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 58,116 53,638 51,079 51,999 52,107 49,496 48,000 3.23%
NOSH 79,611 80,058 79,811 80,000 80,165 79,833 79,999 -0.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.56% 4.13% 1.72% 1.70% 3.07% 5.52% 7.73% -
ROE 9.94% 5.89% 2.26% 1.97% 6.31% 11.04% 11.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 96.01 95.60 84.07 84.17 133.47 123.95 86.48 1.75%
EPS 7.26 3.95 1.45 1.28 4.10 6.84 6.69 1.37%
DPS 1.50 1.05 1.05 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.67 0.64 0.65 0.65 0.62 0.60 3.31%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 95.55 95.67 83.87 84.17 133.75 123.70 86.48 1.67%
EPS 7.22 3.95 1.44 1.28 4.11 6.83 6.69 1.27%
DPS 1.50 1.05 1.05 0.00 0.00 0.00 0.00 -
NAPS 0.7265 0.6705 0.6385 0.65 0.6513 0.6187 0.60 3.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.255 0.28 0.41 0.42 0.50 0.50 -
P/RPS 0.36 0.27 0.33 0.49 0.31 0.40 0.58 -7.63%
P/EPS 4.82 6.46 19.33 31.97 10.25 7.31 7.48 -7.05%
EY 20.74 15.47 5.17 3.13 9.76 13.68 13.38 7.57%
DY 4.29 4.12 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.44 0.63 0.65 0.81 0.83 -8.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 26/11/10 25/11/09 27/11/08 30/11/07 - -
Price 0.37 0.28 0.31 0.41 0.48 0.49 0.00 -
P/RPS 0.39 0.29 0.37 0.49 0.36 0.40 0.00 -
P/EPS 5.10 7.10 21.40 31.97 11.71 7.16 0.00 -
EY 19.62 14.09 4.67 3.13 8.54 13.96 0.00 -
DY 4.05 3.75 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.48 0.63 0.74 0.79 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