[UMSNGB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 25.06%
YoY- 190.87%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 65,768 68,621 60,005 64,388 60,159 67,881 81,875 -3.58%
PBT 8,121 14,727 11,197 14,918 6,713 9,090 6,146 4.75%
Tax -2,625 -3,851 -2,316 -3,350 -2,736 -2,331 -1,409 10.92%
NP 5,496 10,876 8,881 11,568 3,977 6,759 4,737 2.50%
-
NP to SH 5,498 10,856 8,887 11,568 3,977 6,759 4,737 2.51%
-
Tax Rate 32.32% 26.15% 20.68% 22.46% 40.76% 25.64% 22.93% -
Total Cost 60,272 57,745 51,124 52,820 56,182 61,122 77,138 -4.02%
-
Net Worth 90,385 88,813 79,429 72,254 62,599 59,892 54,446 8.81%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,357 2,357 2,360 1,963 2,000 1,569 1,197 11.94%
Div Payout % 42.89% 21.72% 26.56% 16.98% 50.29% 23.23% 25.27% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 90,385 88,813 79,429 72,254 62,599 59,892 54,446 8.81%
NOSH 80,000 80,000 78,643 78,537 78,249 78,805 80,068 -0.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.36% 15.85% 14.80% 17.97% 6.61% 9.96% 5.79% -
ROE 6.08% 12.22% 11.19% 16.01% 6.35% 11.29% 8.70% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.68 87.31 76.30 81.98 76.88 86.14 102.26 -3.28%
EPS 7.00 13.81 11.30 14.73 5.08 8.58 5.92 2.83%
DPS 3.00 3.00 3.00 2.50 2.56 2.00 1.50 12.24%
NAPS 1.15 1.13 1.01 0.92 0.80 0.76 0.68 9.14%
Adjusted Per Share Value based on latest NOSH - 78,537
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 82.21 85.78 75.01 80.49 75.20 84.85 102.34 -3.58%
EPS 6.87 13.57 11.11 14.46 4.97 8.45 5.92 2.51%
DPS 2.95 2.95 2.95 2.45 2.50 1.96 1.50 11.92%
NAPS 1.1298 1.1102 0.9929 0.9032 0.7825 0.7487 0.6806 8.80%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.92 1.26 0.91 0.77 0.69 0.365 0.32 -
P/RPS 1.10 1.44 1.19 0.94 0.90 0.42 0.31 23.48%
P/EPS 13.15 9.12 8.05 5.23 13.58 4.26 5.41 15.94%
EY 7.60 10.96 12.42 19.13 7.37 23.50 18.49 -13.76%
DY 3.26 2.38 3.30 3.25 3.70 5.48 4.69 -5.87%
P/NAPS 0.80 1.12 0.90 0.84 0.86 0.48 0.47 9.26%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 23/05/17 26/05/16 27/05/15 27/05/14 30/05/13 28/05/12 -
Price 1.02 1.20 1.12 0.89 0.70 0.42 0.37 -
P/RPS 1.22 1.37 1.47 1.09 0.91 0.49 0.36 22.54%
P/EPS 14.58 8.69 9.91 6.04 13.77 4.90 6.25 15.15%
EY 6.86 11.51 10.09 16.55 7.26 20.42 15.99 -13.14%
DY 2.94 2.50 2.68 2.81 3.65 4.76 4.05 -5.19%
P/NAPS 0.89 1.06 1.11 0.97 0.88 0.55 0.54 8.67%

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