[UEMS] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 568.51%
YoY- 170.15%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 287,741 2,903,442 2,155,324 1,439,558 420,335 1,841,479 1,216,817 -61.79%
PBT 29,480 438,653 356,187 229,078 41,063 217,648 134,870 -63.74%
Tax -4,294 -157,045 -112,264 -72,150 -17,178 -69,309 -39,752 -77.34%
NP 25,186 281,608 243,923 156,928 23,885 148,339 95,118 -58.79%
-
NP to SH 25,287 280,085 242,426 155,824 23,309 147,302 94,013 -58.36%
-
Tax Rate 14.57% 35.80% 31.52% 31.50% 41.83% 31.84% 29.47% -
Total Cost 262,555 2,621,834 1,911,401 1,282,630 396,450 1,693,140 1,121,699 -62.05%
-
Net Worth 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 1.79%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 45,374 - - - - - -
Div Payout % - 16.20% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 1.79%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.75% 9.70% 11.32% 10.90% 5.68% 8.06% 7.82% -
ROE 0.37% 3.96% 3.40% 2.23% 0.51% 2.15% 1.40% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.34 63.99 47.50 31.73 9.26 40.58 26.82 -61.80%
EPS 0.56 6.17 5.34 3.43 0.51 2.97 1.79 -53.94%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.56 1.57 1.54 1.00 1.51 1.48 1.79%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.69 57.40 42.61 28.46 8.31 36.40 24.06 -61.79%
EPS 0.50 5.54 4.79 3.08 0.46 2.91 1.86 -58.38%
DPS 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3634 1.3993 1.4083 1.3814 0.897 1.3545 1.3276 1.79%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.01 1.04 1.14 1.20 1.27 1.05 1.18 -
P/RPS 15.93 1.63 2.40 3.78 13.71 2.59 4.40 135.96%
P/EPS 181.23 16.85 21.34 34.94 247.22 32.34 56.95 116.50%
EY 0.55 5.94 4.69 2.86 0.40 3.09 1.76 -53.98%
DY 0.00 0.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.73 0.78 1.27 0.70 0.80 -12.04%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 20/11/17 23/08/17 17/05/17 27/02/17 30/11/16 -
Price 0.835 1.13 1.06 1.19 1.29 1.15 1.04 -
P/RPS 13.17 1.77 2.23 3.75 13.93 2.83 3.88 126.02%
P/EPS 149.83 18.31 19.84 34.65 251.12 35.42 50.19 107.46%
EY 0.67 5.46 5.04 2.89 0.40 2.82 1.99 -51.63%
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.68 0.77 1.29 0.76 0.70 -14.86%

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