[UMSNGB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.68%
YoY- 42.69%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 60,005 64,388 60,159 67,881 81,875 70,175 63,878 -1.03%
PBT 11,197 14,918 6,713 9,090 6,146 3,353 2,971 24.72%
Tax -2,316 -3,350 -2,736 -2,331 -1,409 -1,381 -485 29.73%
NP 8,881 11,568 3,977 6,759 4,737 1,972 2,486 23.61%
-
NP to SH 8,887 11,568 3,977 6,759 4,737 1,972 2,014 28.04%
-
Tax Rate 20.68% 22.46% 40.76% 25.64% 22.93% 41.19% 16.32% -
Total Cost 51,124 52,820 56,182 61,122 77,138 68,203 61,392 -3.00%
-
Net Worth 79,429 72,254 62,599 59,892 54,446 52,103 16,364 30.09%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,360 1,963 2,000 1,569 1,197 836 841 18.74%
Div Payout % 26.56% 16.98% 50.29% 23.23% 25.27% 42.42% 41.77% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 79,429 72,254 62,599 59,892 54,446 52,103 16,364 30.09%
NOSH 78,643 78,537 78,249 78,805 80,068 80,158 25,569 20.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.80% 17.97% 6.61% 9.96% 5.79% 2.81% 3.89% -
ROE 11.19% 16.01% 6.35% 11.29% 8.70% 3.78% 12.31% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 76.30 81.98 76.88 86.14 102.26 87.55 249.82 -17.92%
EPS 11.30 14.73 5.08 8.58 5.92 2.46 7.88 6.18%
DPS 3.00 2.50 2.56 2.00 1.50 1.04 3.29 -1.52%
NAPS 1.01 0.92 0.80 0.76 0.68 0.65 0.64 7.89%
Adjusted Per Share Value based on latest NOSH - 78,805
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 75.01 80.49 75.20 84.85 102.34 87.72 79.85 -1.03%
EPS 11.11 14.46 4.97 8.45 5.92 2.47 2.52 28.02%
DPS 2.95 2.45 2.50 1.96 1.50 1.05 1.05 18.76%
NAPS 0.9929 0.9032 0.7825 0.7487 0.6806 0.6513 0.2046 30.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 0.77 0.69 0.365 0.32 0.29 0.40 -
P/RPS 1.19 0.94 0.90 0.42 0.31 0.33 0.16 39.67%
P/EPS 8.05 5.23 13.58 4.26 5.41 11.79 5.08 7.96%
EY 12.42 19.13 7.37 23.50 18.49 8.48 19.69 -7.38%
DY 3.30 3.25 3.70 5.48 4.69 3.60 8.22 -14.09%
P/NAPS 0.90 0.84 0.86 0.48 0.47 0.45 0.63 6.11%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 27/05/14 30/05/13 28/05/12 25/05/11 26/05/10 -
Price 1.12 0.89 0.70 0.42 0.37 0.30 0.36 -
P/RPS 1.47 1.09 0.91 0.49 0.36 0.34 0.14 47.92%
P/EPS 9.91 6.04 13.77 4.90 6.25 12.19 4.57 13.75%
EY 10.09 16.55 7.26 20.42 15.99 8.20 21.88 -12.09%
DY 2.68 2.81 3.65 4.76 4.05 3.48 9.14 -18.47%
P/NAPS 1.11 0.97 0.88 0.55 0.54 0.46 0.56 12.06%

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