[UMSNGB] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 4.79%
YoY- 33.47%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 63,307 74,878 70,389 60,767 64,189 73,132 69,125 -1.45%
PBT 6,419 15,163 11,680 7,641 5,453 10,921 11,192 -8.84%
Tax -1,368 -3,237 -2,750 -2,196 -1,105 -3,270 -3,298 -13.63%
NP 5,051 11,926 8,930 5,445 4,348 7,651 7,894 -7.16%
-
NP to SH 5,048 11,912 8,925 5,426 4,344 7,658 7,875 -7.14%
-
Tax Rate 21.31% 21.35% 23.54% 28.74% 20.26% 29.94% 29.47% -
Total Cost 58,256 62,952 61,459 55,322 59,841 65,481 61,231 -0.82%
-
Net Worth 122,826 118,889 108,194 101,181 98,243 96,673 91,957 4.94%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,362 2,352 2,353 2,357 2,357 2,357 2,357 0.03%
Div Payout % 46.79% 19.75% 26.36% 43.45% 54.28% 30.79% 29.94% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 122,826 118,889 108,194 101,181 98,243 96,673 91,957 4.94%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.98% 15.93% 12.69% 8.96% 6.77% 10.46% 11.42% -
ROE 4.11% 10.02% 8.25% 5.36% 4.42% 7.92% 8.56% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 80.41 95.10 89.78 77.47 81.67 93.05 87.95 -1.48%
EPS 6.41 15.13 11.38 6.92 5.53 9.74 10.02 -7.17%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.56 1.51 1.38 1.29 1.25 1.23 1.17 4.90%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 79.13 93.60 87.99 75.96 80.24 91.42 86.41 -1.45%
EPS 6.31 14.89 11.16 6.78 5.43 9.57 9.84 -7.13%
DPS 2.95 2.94 2.94 2.95 2.95 2.95 2.95 0.00%
NAPS 1.5353 1.4861 1.3524 1.2648 1.228 1.2084 1.1495 4.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.94 0.93 1.30 0.68 0.88 0.995 1.18 -
P/RPS 1.17 0.98 1.45 0.88 1.08 1.07 1.34 -2.23%
P/EPS 14.66 6.15 11.42 9.83 15.92 10.21 11.78 3.71%
EY 6.82 16.27 8.76 10.17 6.28 9.79 8.49 -3.58%
DY 3.19 3.23 2.31 4.41 3.41 3.02 2.54 3.86%
P/NAPS 0.60 0.62 0.94 0.53 0.70 0.81 1.01 -8.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 22/11/22 23/11/21 25/11/20 26/11/19 28/11/18 22/11/17 -
Price 0.91 0.97 1.25 0.73 0.83 1.06 1.25 -
P/RPS 1.13 1.02 1.39 0.94 1.02 1.14 1.42 -3.73%
P/EPS 14.19 6.41 10.98 10.55 15.02 10.88 12.48 2.16%
EY 7.05 15.60 9.11 9.48 6.66 9.19 8.02 -2.12%
DY 3.30 3.09 2.40 4.11 3.61 2.83 2.40 5.44%
P/NAPS 0.58 0.64 0.91 0.57 0.66 0.86 1.07 -9.69%

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