[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 34.84%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 795,563 257,750 1,749,866 1,142,819 789,761 417,445 2,661,674 -55.32%
PBT 79,292 6,015 343,039 218,442 170,348 65,024 609,167 -74.34%
Tax -21,702 -3,017 -86,049 -33,678 -33,318 -11,904 -129,391 -69.61%
NP 57,590 2,998 256,990 184,764 137,030 53,120 479,776 -75.69%
-
NP to SH 57,680 3,017 257,212 184,791 137,049 53,137 479,927 -75.67%
-
Tax Rate 27.37% 50.16% 25.08% 15.42% 19.56% 18.31% 21.24% -
Total Cost 737,973 254,752 1,492,876 958,055 652,731 364,325 2,181,898 -51.48%
-
Net Worth 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 4.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 72,598 - - - 136,123 -
Div Payout % - - 28.23% - - - 28.36% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 4.24%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.24% 1.16% 14.69% 16.17% 17.35% 12.73% 18.03% -
ROE 0.85% 0.04% 3.78% 2.87% 2.16% 0.84% 7.56% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.53 5.68 38.57 25.19 17.41 9.20 58.66 -55.33%
EPS 0.99 0.07 5.67 4.07 3.02 1.17 10.58 -79.41%
DPS 0.00 0.00 1.60 0.00 0.00 0.00 3.00 -
NAPS 1.49 1.50 1.50 1.42 1.40 1.40 1.40 4.24%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.73 5.10 34.59 22.59 15.61 8.25 52.62 -55.32%
EPS 1.14 0.06 5.08 3.65 2.71 1.05 9.49 -75.68%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 2.69 -
NAPS 1.3365 1.3455 1.3455 1.2737 1.2558 1.2558 1.2558 4.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.03 1.14 1.12 1.23 0.975 1.38 1.41 -
P/RPS 5.87 20.07 2.90 4.88 5.60 15.00 2.40 81.63%
P/EPS 81.03 1,714.51 19.76 30.20 32.28 117.84 13.33 233.44%
EY 1.23 0.06 5.06 3.31 3.10 0.85 7.50 -70.07%
DY 0.00 0.00 1.43 0.00 0.00 0.00 2.13 -
P/NAPS 0.69 0.76 0.75 0.87 0.70 0.99 1.01 -22.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 25/02/16 26/11/15 17/08/15 21/05/15 26/02/15 -
Price 1.08 1.00 1.00 1.18 0.88 1.16 1.38 -
P/RPS 6.16 17.60 2.59 4.69 5.06 12.61 2.35 90.22%
P/EPS 84.96 1,503.96 17.64 28.97 29.14 99.05 13.05 249.05%
EY 1.18 0.07 5.67 3.45 3.43 1.01 7.66 -71.29%
DY 0.00 0.00 1.60 0.00 0.00 0.00 2.17 -
P/NAPS 0.72 0.67 0.67 0.83 0.63 0.83 0.99 -19.14%

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