UMSNGB | UMS-NEIKEN GROUP BHD [NS]
0.945 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 10:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 17.02 | 1.57 | 1.00 | 5.9% | 13.00 | 1.27 | 5.1% | 15.9% | 38.6% | 4.6% | ||||||||
| 24 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 17.94 | 1.96 | 1.63 | 9.1% | 0.00 | 2.07 | 5.2% | 12.2% | 61.6% | 3.8% | ||||||||
| 25 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 17.06 | 1.38 | 1.01 | 5.9% | 0.00 | 1.28 | 25.2% | 9.4% | 26.5% | 75.9% | ||||||||
| 26 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 13.62 | 2.05 | 1.37 | 10.1% | 0.00 | 1.74 | 7.3% | 21.6% | 30.8% | 54.7% | ||||||||
| 24 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 14.69 | 1.03 | 1.05 | 7.1% | 3.00 | 1.33 | 8.2% | 35.2% | 33.1% | 66.8% | ||||||||
| 22 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 15.99 | 1.32 | 1.57 | 9.8% | 0.00 | 1.99 | 15.1% | 17.5% | 62.5% | 53.4% | ||||||||
| 22 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 18.83 | 5.44 | 4.17 | 22.2% | 0.00 | 5.30 | 8.4% | 0.7% | 38.2% | 61.5% | ||||||||
| 23 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 17.37 | 4.20 | 3.02 | 17.4% | 0.00 | 3.84 | 23.4% | 13.0% | 4.1% | 13.9% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 22.68 | 4.20 | 3.15 | 13.9% | 3.00 | 4.02 | 66.7% | 27.1% | 208.5% | 74.1% | ||||||||
| 23 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 13.61 | 0.62 | 1.02 | 7.5% | 0.00 | 1.30 | 28.3% | 33.7% | 60.5% | 57.0% | ||||||||
| 26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 18.97 | 3.56 | 2.59 | 13.6% | 0.00 | 3.30 | 5.0% | 77.4% | 26.3% | 260.7% | ||||||||
| 27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 19.96 | 4.89 | 3.51 | 17.6% | 0.00 | 4.48 | 11.9% | 45.1% | 94.0% | 207.8% | ||||||||
| 25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 17.84 | 2.60 | 1.81 | 10.1% | 3.00 | 2.31 | 13.1% | 13.1% | 23.9% | 51.8% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 20.54 | 3.27 | 2.38 | 11.6% | 0.00 | 3.03 | 92.0% | 33.6% | 231.5% | 221.7% | ||||||||
| 24 Sep 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 10.70 | 0.96 | 0.72 | 6.7% | 0.00 | 0.91 | 22.2% | 35.9% | 37.1% | 29.8% | ||||||||
| 29 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 13.75 | 1.58 | 1.14 | 8.3% | 0.00 | 1.45 | 12.8% | 11.9% | 4.4% | 5.8% | ||||||||
| 25 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 15.78 | 1.82 | 1.19 | 7.5% | 3.00 | 1.52 | 2.7% | 4.5% | 61.3% | 20.9% | ||||||||
| 26 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 15.37 | 1.00 | 0.74 | 4.8% | 0.00 | 0.94 | 7.9% | 27.0% | 27.6% | 69.2% | ||||||||
| 28 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 16.69 | 1.29 | 1.02 | 6.1% | 0.00 | 1.30 | 6.9% | 14.3% | 5.3% | 66.8% | ||||||||
| 28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 15.61 | 1.58 | 1.08 | 6.9% | 0.00 | 1.37 | 5.5% | 3.8% | 28.4% | 1.3% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 16.52 | 1.58 | 1.51 | 9.1% | 3.00 | 1.92 | 21.5% | 0.9% | 37.2% | 34.5% | ||||||||
| 28 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 21.05 | 3.28 | 2.40 | 11.4% | 0.00 | 3.05 | 8.0% | 23.0% | 22.0% | 129.9% | ||||||||
| 21 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 19.48 | 4.29 | 3.08 | 15.8% | 0.00 | 3.91 | 20.0% | 21.4% | 189.1% | 35.5% | ||||||||
| 24 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 16.23 | 1.56 | 1.06 | 6.5% | 0.00 | 1.35 | 0.9% | 12.8% | 5.0% | 64.3% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 16.37 | 1.79 | 1.12 | 6.8% | 3.00 | 1.43 | 4.3% | 5.6% | 7.4% | 29.2% | ||||||||
| 22 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 17.11 | 1.62 | 1.04 | 6.1% | 0.00 | 1.33 | 6.6% | 9.9% | 54.1% | 70.7% | ||||||||
| 24 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 16.05 | 3.14 | 2.27 | 14.2% | 0.00 | 2.89 | 13.8% | 6.1% | 23.8% | 17.0% | ||||||||
| 23 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 18.61 | 4.06 | 2.98 | 16.0% | 0.00 | 3.79 | 7.3% | 17.3% | 88.5% | 46.9% | ||||||||
| 27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 17.35 | 2.37 | 1.58 | 9.1% | 3.00 | 2.01 | 11.5% | 18.9% | 55.6% | 37.0% | ||||||||
| 23 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 15.56 | 4.41 | 3.56 | 22.9% | 0.00 | 4.53 | 9.0% | 2.4% | 30.2% | 27.3% | ||||||||
| 25 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 17.09 | 3.89 | 2.73 | 16.0% | 0.00 | 3.48 | 7.8% | 19.1% | 34.8% | 75.8% | ||||||||
| 26 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 15.87 | 2.77 | 2.03 | 12.8% | 0.00 | 2.58 | 8.8% | 0.6% | 19.2% | 22.9% | ||||||||
| 24 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 14.59 | 2.30 | 2.51 | 17.2% | 3.00 | 3.19 | 4.0% | 5.9% | 10.2% | 47.1% | ||||||||
| 25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 15.20 | 3.90 | 2.80 | 18.4% | 0.00 | 3.55 | 5.8% | 11.5% | 79.7% | 38.1% | ||||||||
| 21 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 14.36 | 2.22 | 1.56 | 10.8% | 0.00 | 1.98 | 10.0% | 8.9% | 40.9% | 28.2% | ||||||||
| 27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 15.96 | 3.48 | 2.63 | 16.5% | 0.00 | 3.35 | 3.0% | 17.6% | 44.5% | 740.6% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 15.50 | 5.94 | 4.75 | 30.6% | 2.50 | 6.04 | 9.7% | 4.5% | 134.3% | 3021.7% |
Historical Dividends
Financial Ratios
| EPS | 6.25 sen |
| Trailing PE (Sector Median: 16.8) | 15.0 |
| PEG | 15.0 |
| Altman Z | 2.2 |
| Beaver | 1.158 |
| Current Ratio | 14.7 |
| Debt-Equity (DE) Ratio | 0.07 |
| FCF Yield | 8.86 % |
| Revenue QoQ | -5.13 % |
| Revenue YoY | 15.86% |
| Profit QoQ | -38.56 % |
| Profit YoY | -4.58 % |
| Profit Margin (Sector Median: 4.4) | 7.62 % |
| ROE (ROIC: 4.04) | 4.04 % |
| Dividend Per Share (DPS) | 13.0 sen |
| Dividend Yield (DY) | 13.76 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 16.8) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.4) | |
| ROE (ROIC: 4.09) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.57 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.0 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 15.77 |
| Expected Revenue (M) | 129.48 |
| Expected Growth (%) | 15.0 |
Directors Share Purchases (Beta)
MR CHENG WONG reduced 1000000.0 units announced on 13 Sep 2021 at ~RM1.4
MR CHENG WONG reduced 3000.0 units announced on 11 Jun 2021 at ~RM1.48
MR DEE KOK YONG added 20000.0 units announced on 21 Apr 2021 at ~RM1.09
MR DEE KOK YONG added 13000.0 units announced on 16 Apr 2021 at ~RM0.99
Summary
Market Cap: 75 M.
Number of Shares: 80 M.
Adjusted Float: 32.6%.
Stock highly correlated with
IHB (81%)
NOTION (77%)
TDM (76%)
WMG (76%)
UMS-Neiken Group Berhad, through its subsidiaries, is engaged in the design, manufacture, and trading of electrical wiring accessories for the residential and commercial markets. Its products include flush switches, dimmers and connection units, socket and communication outlets, modular switches, mini and trailing sockets, adaptors, plugs and plug keys, switch fuses, moulded and metal boxes, surface metalclad switches, and surface socket outlets, as well as DOL magnetic starters and contactors, and thermal overload relays. The company is also involved in designing, manufacturing, and trading electrical wiring accessories, power cord sets, and cable reels, and also is engaged in the sub-assembly and installation of electrical products, accessories, and appliances. In addition, it is involved in the wholesale and distribution of electrical wiring accessories and related products. The company operates in Malaysia, Hong Kong, and Vietnam. UMS-Neiken Group is based in Rawang, Malaysia.
Sectors: Industrial Products, Industrial Products & Services, Industrial Materials, Components & Equipment
Code: 7227
Website: https://www.ums-neiken.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 25-Mar-2024
| Shareholder | % | Value (M) |
|---|---|---|
| United MS Holdings Sdn Bhd | 50.84% | 38.44 |
| Ker Min Choo | 12.54% | 9.48 |
| Ip Tai Hoi Paul | 7.92% | 5.99 |
| Ker Soo Ha | 2.41% | 1.82 |
| Ker Hong (Pb) | 1.78% | 1.35 |
| Ker Boon Kee | 1.74% | 1.32 |
| Lawrence Lee | 1.36% | 1.03 |
| Pang Chun Yue Andrew | 1.36% | 1.03 |
| Tang Yee Wei | 1.17% | 0.88 |
| Teo Kwee Hock | 1.07% | 0.81 |
| Ng Yu Jia | 1.03% | 0.78 |
| Kek Meng Kai Kennick | 0.81% | 0.61 |
| Chua Poh Soon | 0.61% | 0.46 |
| Tan Ai Leng | 0.45% | 0.34 |
| Mah Chin Heng | 0.41% | 0.31 |
| Tan Mary | 0.35% | 0.26 |
| Hii Kuong Jing | 0.32% | 0.24 |
| Ow Kee Foo | 0.29% | 0.22 |
| Liu Dehu | 0.28% | 0.21 |
| Ming Kee Manufactory Limited | 0.25% | 0.19 |
| Ker Yun | 0.25% | 0.19 |
| Ker Yan Ling | 0.25% | 0.19 |
| Ker Jing | 0.22% | 0.17 |
| Teh Wee Eng | 0.22% | 0.17 |
| Lee Beng Yong | 0.19% | 0.14 |
| Kek Kok Swee | 0.19% | 0.14 |
| Cheng Wong | 0.18% | 0.13 |