[UMSNGB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[UMSNGB] UMS-NEIKEN GROUP BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -25.84%
YoY- -49.36%
Quarter Report
Latest QR
Upcoming QR
UMSNGB's Result
UMSNGB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 69,040 61,597 72,653 65,768 68,621 60,005 64,388 1.16%
PBT 11,731 5,699 10,724 8,121 14,727 11,197 14,918 -3.92%
Tax -3,319 -1,579 -2,666 -2,625 -3,851 -2,316 -3,350 -0.15%
NP 8,412 4,120 8,058 5,496 10,876 8,881 11,568 -5.16%
-
NP to SH 8,412 4,092 8,058 5,498 10,856 8,887 11,568 -5.16%
-
Tax Rate 28.29% 27.71% 24.86% 32.32% 26.15% 20.68% 22.46% -
Total Cost 60,628 57,477 64,595 60,272 57,745 51,124 52,820 2.32%
-
Net Worth 104,097 98,202 96,673 90,385 88,813 79,429 72,254 6.26%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 2,353 2,357 2,357 2,357 2,357 2,360 1,963 3.06%
Div Payout % 27.97% 57.62% 29.26% 42.89% 21.72% 26.56% 16.98% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 104,097 98,202 96,673 90,385 88,813 79,429 72,254 6.26%
NOSH 80,000 80,000 80,000 80,000 80,000 78,643 78,537 0.30%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.18% 6.69% 11.09% 8.36% 15.85% 14.80% 17.97% -
ROE 8.08% 4.17% 8.34% 6.08% 12.22% 11.19% 16.01% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 88.21 78.41 92.44 83.68 87.31 76.30 81.98 1.22%
EPS 10.75 5.21 10.25 7.00 13.81 11.30 14.73 -5.10%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.50 3.08%
NAPS 1.33 1.25 1.23 1.15 1.13 1.01 0.92 6.32%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 86.30 77.00 90.82 82.21 85.78 75.01 80.49 1.16%
EPS 10.52 5.12 10.07 6.87 13.57 11.11 14.46 -5.15%
DPS 2.94 2.95 2.95 2.95 2.95 2.95 2.45 3.08%
NAPS 1.3012 1.2275 1.2084 1.1298 1.1102 0.9929 0.9032 6.26%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.895 0.90 0.995 0.92 1.26 0.91 0.77 -
P/RPS 1.01 1.15 1.08 1.10 1.44 1.19 0.94 1.20%
P/EPS 8.33 17.28 9.71 13.15 9.12 8.05 5.23 8.05%
EY 12.01 5.79 10.30 7.60 10.96 12.42 19.13 -7.45%
DY 3.35 3.33 3.02 3.26 2.38 3.30 3.25 0.50%
P/NAPS 0.67 0.72 0.81 0.80 1.12 0.90 0.84 -3.69%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/06/20 28/05/19 24/05/18 23/05/17 26/05/16 27/05/15 -
Price 1.44 0.715 0.91 1.02 1.20 1.12 0.89 -
P/RPS 1.63 0.91 0.98 1.22 1.37 1.47 1.09 6.93%
P/EPS 13.40 13.73 8.88 14.58 8.69 9.91 6.04 14.18%
EY 7.46 7.28 11.27 6.86 11.51 10.09 16.55 -12.42%
DY 2.08 4.20 3.30 2.94 2.50 2.68 2.81 -4.88%
P/NAPS 1.08 0.57 0.74 0.89 1.06 1.11 0.97 1.80%

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