[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.55%
YoY- -58.59%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 789,761 417,445 2,661,674 1,320,324 849,187 401,551 2,425,289 -52.76%
PBT 170,348 65,024 609,167 259,976 171,455 80,229 686,265 -60.60%
Tax -33,318 -11,904 -129,391 -52,537 -35,423 -18,714 -107,156 -54.20%
NP 137,030 53,120 479,776 207,439 136,032 61,515 579,109 -61.84%
-
NP to SH 137,049 53,137 479,927 207,543 136,047 61,522 579,141 -61.84%
-
Tax Rate 19.56% 18.31% 21.24% 20.21% 20.66% 23.33% 15.61% -
Total Cost 652,731 364,325 2,181,898 1,112,885 713,155 340,036 1,846,180 -50.09%
-
Net Worth 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 6,080,164 5,801,162 6.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 136,123 - - - 174,471 -
Div Payout % - - 28.36% - - - 30.13% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 6,080,164 5,801,162 6.25%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,435 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.35% 12.73% 18.03% 15.71% 16.02% 15.32% 23.88% -
ROE 2.16% 0.84% 7.56% 3.44% 2.27% 1.01% 9.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.41 9.20 58.66 29.10 18.72 8.85 55.60 -53.98%
EPS 3.02 1.17 10.58 4.57 3.00 1.36 13.27 -62.82%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.40 1.40 1.40 1.33 1.32 1.34 1.33 3.48%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.61 8.25 52.62 26.10 16.79 7.94 47.95 -52.77%
EPS 2.71 1.05 9.49 4.10 2.69 1.22 11.45 -61.83%
DPS 0.00 0.00 2.69 0.00 0.00 0.00 3.45 -
NAPS 1.2558 1.2558 1.2558 1.193 1.184 1.202 1.1468 6.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.975 1.38 1.41 1.82 2.03 2.20 2.36 -
P/RPS 5.60 15.00 2.40 6.25 10.85 24.86 4.24 20.43%
P/EPS 32.28 117.84 13.33 39.79 67.70 162.26 17.77 49.04%
EY 3.10 0.85 7.50 2.51 1.48 0.62 5.63 -32.89%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.69 -
P/NAPS 0.70 0.99 1.01 1.37 1.54 1.64 1.77 -46.21%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 21/05/15 26/02/15 26/11/14 25/08/14 26/05/14 25/02/14 -
Price 0.88 1.16 1.38 1.80 1.94 2.23 2.10 -
P/RPS 5.06 12.61 2.35 6.19 10.37 25.20 3.78 21.52%
P/EPS 29.14 99.05 13.05 39.35 64.70 164.47 15.82 50.43%
EY 3.43 1.01 7.66 2.54 1.55 0.61 6.32 -33.53%
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.90 -
P/NAPS 0.63 0.83 0.99 1.35 1.47 1.66 1.58 -45.91%

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