[UMSNGB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.88%
YoY- -31.75%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 69,125 63,107 61,013 61,339 63,048 76,437 76,535 -1.68%
PBT 11,192 13,373 15,540 6,676 9,778 7,712 5,009 14.32%
Tax -3,298 -2,538 -3,812 -2,019 -2,955 -1,934 -1,850 10.10%
NP 7,894 10,835 11,728 4,657 6,823 5,778 3,159 16.47%
-
NP to SH 7,875 10,834 11,724 4,657 6,823 5,778 3,159 16.42%
-
Tax Rate 29.47% 18.98% 24.53% 30.24% 30.22% 25.08% 36.93% -
Total Cost 61,231 52,272 49,285 56,682 56,225 70,659 73,376 -2.96%
-
Net Worth 91,957 85,660 77,972 66,715 0 58,116 53,638 9.39%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,357 2,360 1,963 2,000 1,569 1,201 836 18.83%
Div Payout % 29.94% 21.79% 16.75% 42.95% 23.01% 20.79% 26.48% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 91,957 85,660 77,972 66,715 0 58,116 53,638 9.39%
NOSH 80,000 78,587 78,760 78,488 78,793 79,611 80,058 -0.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.42% 17.17% 19.22% 7.59% 10.82% 7.56% 4.13% -
ROE 8.56% 12.65% 15.04% 6.98% 0.00% 9.94% 5.89% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 87.95 80.30 77.47 78.15 80.02 96.01 95.60 -1.37%
EPS 10.02 13.79 14.89 5.93 8.66 7.26 3.95 16.76%
DPS 3.00 3.00 2.50 2.50 2.00 1.50 1.05 19.10%
NAPS 1.17 1.09 0.99 0.85 0.00 0.73 0.67 9.72%
Adjusted Per Share Value based on latest NOSH - 78,488
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 86.41 78.88 76.27 76.67 78.81 95.55 95.67 -1.68%
EPS 9.84 13.54 14.66 5.82 8.53 7.22 3.95 16.41%
DPS 2.95 2.95 2.45 2.50 1.96 1.50 1.05 18.76%
NAPS 1.1495 1.0708 0.9747 0.8339 0.00 0.7265 0.6705 9.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.18 1.36 0.76 0.73 0.455 0.35 0.255 -
P/RPS 1.34 1.69 0.98 0.93 0.57 0.36 0.27 30.57%
P/EPS 11.78 9.87 5.11 12.30 5.25 4.82 6.46 10.52%
EY 8.49 10.14 19.59 8.13 19.03 20.74 15.47 -9.50%
DY 2.54 2.21 3.29 3.42 4.40 4.29 4.12 -7.73%
P/NAPS 1.01 1.25 0.77 0.86 0.00 0.48 0.38 17.67%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 26/11/14 25/11/13 28/11/12 23/11/11 -
Price 1.25 1.30 1.05 0.75 0.925 0.37 0.28 -
P/RPS 1.42 1.62 1.36 0.96 1.16 0.39 0.29 30.27%
P/EPS 12.48 9.43 7.05 12.64 10.68 5.10 7.10 9.84%
EY 8.02 10.60 14.18 7.91 9.36 19.62 14.09 -8.95%
DY 2.40 2.31 2.38 3.33 2.16 4.05 3.75 -7.16%
P/NAPS 1.07 1.19 1.06 0.88 0.00 0.51 0.42 16.84%

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