[UEMS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -57.51%
YoY- -70.85%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,661,674 1,760,432 1,698,374 1,606,204 2,425,289 2,469,568 2,347,330 8.71%
PBT 609,167 346,634 342,910 320,916 686,265 863,961 841,030 -19.30%
Tax -129,391 -70,049 -70,846 -74,856 -107,156 -196,194 -204,896 -26.33%
NP 479,776 276,585 272,064 246,060 579,109 667,766 636,134 -17.10%
-
NP to SH 479,927 276,724 272,094 246,088 579,141 668,246 636,836 -17.14%
-
Tax Rate 21.24% 20.21% 20.66% 23.33% 15.61% 22.71% 24.36% -
Total Cost 2,181,898 1,483,846 1,426,310 1,360,144 1,846,180 1,801,801 1,711,196 17.53%
-
Net Worth 6,352,410 6,034,790 5,989,415 6,080,164 5,801,162 5,757,739 5,677,169 7.75%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 136,123 - - - 174,471 - - -
Div Payout % 28.36% - - - 30.13% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 6,352,410 6,034,790 5,989,415 6,080,164 5,801,162 5,757,739 5,677,169 7.75%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,435 4,361,923 4,435,289 1.52%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.03% 15.71% 16.02% 15.32% 23.88% 27.04% 27.10% -
ROE 7.56% 4.59% 4.54% 4.05% 9.98% 11.61% 11.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.66 38.80 37.43 35.40 55.60 56.62 52.92 7.08%
EPS 10.58 6.09 6.00 5.44 13.27 15.32 14.58 -19.20%
DPS 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.40 1.33 1.32 1.34 1.33 1.32 1.28 6.13%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.62 34.80 33.57 31.75 47.95 48.82 46.40 8.72%
EPS 9.49 5.47 5.38 4.86 11.45 13.21 12.59 -17.13%
DPS 2.69 0.00 0.00 0.00 3.45 0.00 0.00 -
NAPS 1.2558 1.193 1.184 1.202 1.1468 1.1382 1.1223 7.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.41 1.82 2.03 2.20 2.36 2.55 3.12 -
P/RPS 2.40 4.69 5.42 6.21 4.24 4.50 5.90 -45.00%
P/EPS 13.33 29.84 33.85 40.56 17.77 16.64 21.73 -27.73%
EY 7.50 3.35 2.95 2.47 5.63 6.01 4.60 38.40%
DY 2.13 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 1.01 1.37 1.54 1.64 1.77 1.93 2.44 -44.36%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 25/08/14 26/05/14 25/02/14 25/11/13 29/08/13 -
Price 1.38 1.80 1.94 2.23 2.10 2.25 2.44 -
P/RPS 2.35 4.64 5.18 6.30 3.78 3.97 4.61 -36.10%
P/EPS 13.05 29.51 32.35 41.12 15.82 14.69 16.99 -16.08%
EY 7.66 3.39 3.09 2.43 6.32 6.81 5.88 19.22%
DY 2.17 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.99 1.35 1.47 1.66 1.58 1.70 1.91 -35.39%

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