[UEMS] QoQ Annualized Quarter Result on 30-Jun-2024 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 65.21%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 860,358 899,824 1,339,060 1,222,782 1,209,466 963,112 1,473,428 -30.16%
PBT 73,562 41,612 138,945 114,618 145,128 110,468 133,543 -32.82%
Tax -20,616 -4,456 -53,043 -41,822 -57,804 -47,380 -51,479 -45.69%
NP 52,946 37,156 85,902 72,796 87,324 63,088 82,064 -25.35%
-
NP to SH 54,042 32,712 75,727 64,518 80,104 61,416 80,539 -23.37%
-
Tax Rate 28.03% 10.71% 38.18% 36.49% 39.83% 42.89% 38.55% -
Total Cost 807,412 862,668 1,253,158 1,149,986 1,122,142 900,024 1,391,364 -30.45%
-
Net Worth 6,828,943 6,828,943 6,828,943 6,778,358 6,778,358 6,727,773 6,778,358 0.49%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 37,938 - - - 25,292 -
Div Payout % - - 50.10% - - - 31.40% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 6,828,943 6,828,943 6,828,943 6,778,358 6,778,358 6,727,773 6,778,358 0.49%
NOSH 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.15% 4.13% 6.42% 5.95% 7.22% 6.55% 5.57% -
ROE 0.79% 0.48% 1.11% 0.95% 1.18% 0.91% 1.19% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.01 17.79 26.47 24.17 23.91 19.04 29.13 -30.16%
EPS 1.06 0.64 1.50 1.31 1.58 1.20 1.59 -23.70%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.50 -
NAPS 1.35 1.35 1.35 1.34 1.34 1.33 1.34 0.49%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.01 17.79 26.47 24.17 23.91 19.04 29.13 -30.16%
EPS 1.06 0.64 1.50 1.31 1.58 1.20 1.59 -23.70%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.50 -
NAPS 1.35 1.35 1.35 1.34 1.34 1.33 1.34 0.49%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.08 1.21 0.815 0.845 0.27 0.265 0.255 -
P/RPS 6.35 6.80 3.08 3.50 1.13 1.39 0.88 273.86%
P/EPS 101.09 187.11 54.44 66.25 17.05 21.83 16.02 241.86%
EY 0.99 0.53 1.84 1.51 5.87 4.58 6.24 -70.72%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.96 -
P/NAPS 0.80 0.90 0.60 0.63 0.20 0.20 0.19 160.97%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 28/05/24 27/02/24 15/11/23 18/08/23 18/05/23 23/02/23 -
Price 0.995 1.15 1.04 0.80 0.62 0.26 0.26 -
P/RPS 5.85 6.46 3.93 3.31 2.59 1.37 0.89 251.29%
P/EPS 93.13 177.83 69.47 62.72 39.15 21.41 16.33 219.54%
EY 1.07 0.56 1.44 1.59 2.55 4.67 6.12 -68.76%
DY 0.00 0.00 0.72 0.00 0.00 0.00 1.92 -
P/NAPS 0.74 0.85 0.77 0.60 0.46 0.20 0.19 147.74%

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