[UEMS] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 0.83%
YoY- 196.79%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,209,466 963,112 1,473,428 1,516,280 1,562,902 1,665,804 1,211,216 -0.09%
PBT 145,128 110,468 133,543 124,317 136,028 143,116 -215,200 -
Tax -57,804 -47,380 -51,479 -42,296 -55,638 -66,300 1,796 -
NP 87,324 63,088 82,064 82,021 80,390 76,816 -213,404 -
-
NP to SH 80,104 61,416 80,539 80,098 79,442 76,080 -214,326 -
-
Tax Rate 39.83% 42.89% 38.55% 34.02% 40.90% 46.33% - -
Total Cost 1,122,142 900,024 1,391,364 1,434,258 1,482,512 1,588,988 1,424,620 -14.74%
-
Net Worth 6,778,358 6,727,773 6,778,358 6,727,773 6,727,773 6,727,773 6,677,188 1.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 25,292 - - - - -
Div Payout % - - 31.40% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 6,778,358 6,727,773 6,778,358 6,727,773 6,727,773 6,727,773 6,677,188 1.01%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.22% 6.55% 5.57% 5.41% 5.14% 4.61% -17.62% -
ROE 1.18% 0.91% 1.19% 1.19% 1.18% 1.13% -3.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.91 19.04 29.13 29.98 30.90 32.93 23.94 -0.08%
EPS 1.58 1.20 1.59 1.59 1.58 1.52 -4.24 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.34 1.33 1.33 1.33 1.32 1.01%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.91 19.04 29.13 29.98 30.90 32.93 23.94 -0.08%
EPS 1.58 1.20 1.59 1.59 1.58 1.52 -4.24 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.34 1.33 1.33 1.33 1.32 1.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.27 0.265 0.255 0.26 0.31 0.34 0.32 -
P/RPS 1.13 1.39 0.88 0.87 1.00 1.03 1.34 -10.76%
P/EPS 17.05 21.83 16.02 16.42 19.74 22.61 -7.55 -
EY 5.87 4.58 6.24 6.09 5.07 4.42 -13.24 -
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.19 0.20 0.23 0.26 0.24 -11.47%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 18/05/23 23/02/23 23/11/22 24/08/22 25/05/22 23/02/22 -
Price 0.62 0.26 0.26 0.21 0.30 0.325 0.355 -
P/RPS 2.59 1.37 0.89 0.70 0.97 0.99 1.48 45.36%
P/EPS 39.15 21.41 16.33 13.26 19.10 21.61 -8.38 -
EY 2.55 4.67 6.12 7.54 5.23 4.63 -11.94 -
DY 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.20 0.19 0.16 0.23 0.24 0.27 42.78%

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