[UMSNGB] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 4.81%
YoY- -17.53%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 81,875 70,175 63,878 90,387 102,970 93,742 22,934 23.60%
PBT 6,146 3,353 2,971 2,156 3,419 8,447 2,414 16.83%
Tax -1,409 -1,381 -485 -353 -801 -1,991 -601 15.24%
NP 4,737 1,972 2,486 1,803 2,618 6,456 1,813 17.34%
-
NP to SH 4,737 1,972 2,014 2,159 2,618 6,456 1,813 17.34%
-
Tax Rate 22.93% 41.19% 16.32% 16.37% 23.43% 23.57% 24.90% -
Total Cost 77,138 68,203 61,392 88,584 100,352 87,286 21,121 24.07%
-
Net Worth 54,446 52,103 16,364 51,199 48,891 50,400 36,126 7.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,197 836 841 - - - - -
Div Payout % 25.27% 42.42% 41.77% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 54,446 52,103 16,364 51,199 48,891 50,400 36,126 7.06%
NOSH 80,068 80,158 25,569 80,000 80,149 80,000 66,900 3.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.79% 2.81% 3.89% 1.99% 2.54% 6.89% 7.91% -
ROE 8.70% 3.78% 12.31% 4.22% 5.35% 12.81% 5.02% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 102.26 87.55 249.82 112.98 128.47 117.18 34.28 19.96%
EPS 5.92 2.46 7.88 2.70 3.27 8.07 2.71 13.89%
DPS 1.50 1.04 3.29 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.65 0.64 0.64 0.61 0.63 0.54 3.91%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 102.34 87.72 79.85 112.98 128.71 117.18 28.67 23.60%
EPS 5.92 2.47 2.52 2.70 3.27 8.07 2.27 17.30%
DPS 1.50 1.05 1.05 0.00 0.00 0.00 0.00 -
NAPS 0.6806 0.6513 0.2046 0.64 0.6111 0.63 0.4516 7.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 0.32 0.29 0.40 0.50 0.52 0.56 0.00 -
P/RPS 0.31 0.33 0.16 0.44 0.40 0.48 0.00 -
P/EPS 5.41 11.79 5.08 18.53 15.92 6.94 0.00 -
EY 18.49 8.48 19.69 5.40 6.28 14.41 0.00 -
DY 4.69 3.60 8.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.63 0.78 0.85 0.89 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 26/05/10 27/05/09 22/05/08 31/05/07 - -
Price 0.37 0.30 0.36 0.44 0.49 0.52 0.00 -
P/RPS 0.36 0.34 0.14 0.39 0.38 0.44 0.00 -
P/EPS 6.25 12.19 4.57 16.30 15.00 6.44 0.00 -
EY 15.99 8.20 21.88 6.13 6.67 15.52 0.00 -
DY 4.05 3.48 9.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.56 0.69 0.80 0.83 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