[UEMS] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -158.99%
YoY- 22.71%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,516,280 1,562,902 1,665,804 1,211,216 953,170 1,003,670 1,010,772 31.01%
PBT 124,317 136,028 143,116 -215,200 -88,238 -54,512 -1,960 -
Tax -42,296 -55,638 -66,300 1,796 8,673 31,864 -13,812 110.73%
NP 82,021 80,390 76,816 -213,404 -79,565 -22,648 -15,772 -
-
NP to SH 80,098 79,442 76,080 -214,326 -82,756 -23,372 -17,276 -
-
Tax Rate 34.02% 40.90% 46.33% - - - - -
Total Cost 1,434,258 1,482,512 1,588,988 1,424,620 1,032,735 1,026,318 1,026,544 24.95%
-
Net Worth 6,727,773 6,727,773 6,727,773 6,677,188 6,828,943 6,930,112 6,930,112 -1.95%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 6,727,773 6,727,773 6,727,773 6,677,188 6,828,943 6,930,112 6,930,112 -1.95%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.41% 5.14% 4.61% -17.62% -8.35% -2.26% -1.56% -
ROE 1.19% 1.18% 1.13% -3.21% -1.21% -0.34% -0.25% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.98 30.90 32.93 23.94 18.84 19.84 19.98 31.03%
EPS 1.59 1.58 1.52 -4.24 -1.64 -0.46 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.33 1.32 1.35 1.37 1.37 -1.95%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.98 30.90 32.93 23.94 18.84 19.84 19.98 31.03%
EPS 1.59 1.58 1.52 -4.24 -1.64 -0.46 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.33 1.32 1.35 1.37 1.37 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.26 0.31 0.34 0.32 0.37 0.39 0.435 -
P/RPS 0.87 1.00 1.03 1.34 1.96 1.97 2.18 -45.76%
P/EPS 16.42 19.74 22.61 -7.55 -22.62 -84.41 -127.37 -
EY 6.09 5.07 4.42 -13.24 -4.42 -1.18 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.26 0.24 0.27 0.28 0.32 -26.87%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 25/08/21 24/05/21 -
Price 0.21 0.30 0.325 0.355 0.345 0.37 0.42 -
P/RPS 0.70 0.97 0.99 1.48 1.83 1.86 2.10 -51.89%
P/EPS 13.26 19.10 21.61 -8.38 -21.09 -80.08 -122.98 -
EY 7.54 5.23 4.63 -11.94 -4.74 -1.25 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.24 0.27 0.26 0.27 0.31 -35.63%

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