[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 55.58%
YoY- 157.86%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 861,093 287,741 2,903,442 2,155,324 1,439,558 420,335 1,841,479 -39.83%
PBT 319,124 29,480 438,653 356,187 229,078 41,063 217,648 29.15%
Tax -79,823 -4,294 -157,045 -112,264 -72,150 -17,178 -69,309 9.90%
NP 239,301 25,186 281,608 243,923 156,928 23,885 148,339 37.67%
-
NP to SH 239,079 25,287 280,085 242,426 155,824 23,309 147,302 38.23%
-
Tax Rate 25.01% 14.57% 35.80% 31.52% 31.50% 41.83% 31.84% -
Total Cost 621,792 262,555 2,621,834 1,911,401 1,282,630 396,450 1,693,140 -48.81%
-
Net Worth 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 1.76%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 45,374 - - - - -
Div Payout % - - 16.20% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 1.76%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 27.79% 8.75% 9.70% 11.32% 10.90% 5.68% 8.06% -
ROE 3.40% 0.37% 3.96% 3.40% 2.23% 0.51% 2.15% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.98 6.34 63.99 47.50 31.73 9.26 40.58 -39.82%
EPS 5.09 0.56 6.17 5.34 3.43 0.51 2.97 43.35%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.56 1.57 1.54 1.00 1.51 1.76%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.02 5.69 57.40 42.61 28.46 8.31 36.40 -39.84%
EPS 4.73 0.50 5.54 4.79 3.08 0.46 2.91 38.36%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 1.3903 1.3634 1.3993 1.4083 1.3814 0.897 1.3545 1.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.71 1.01 1.04 1.14 1.20 1.27 1.05 -
P/RPS 3.74 15.93 1.63 2.40 3.78 13.71 2.59 27.84%
P/EPS 13.47 181.23 16.85 21.34 34.94 247.22 32.34 -44.31%
EY 7.42 0.55 5.94 4.69 2.86 0.40 3.09 79.60%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.67 0.73 0.78 1.27 0.70 -24.47%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 17/05/17 27/02/17 -
Price 0.915 0.835 1.13 1.06 1.19 1.29 1.15 -
P/RPS 4.82 13.17 1.77 2.23 3.75 13.93 2.83 42.75%
P/EPS 17.37 149.83 18.31 19.84 34.65 251.12 35.42 -37.89%
EY 5.76 0.67 5.46 5.04 2.89 0.40 2.82 61.19%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.72 0.68 0.77 1.29 0.76 -15.57%

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