[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 20.82%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,339,060 917,087 604,733 240,778 1,473,428 1,137,210 781,451 43.05%
PBT 138,945 85,964 72,564 27,617 133,543 93,238 68,014 60.79%
Tax -53,043 -31,367 -28,902 -11,845 -51,479 -31,722 -27,819 53.58%
NP 85,902 54,597 43,662 15,772 82,064 61,516 40,195 65.68%
-
NP to SH 75,727 48,389 40,052 15,354 80,539 60,074 39,721 53.57%
-
Tax Rate 38.18% 36.49% 39.83% 42.89% 38.55% 34.02% 40.90% -
Total Cost 1,253,158 862,490 561,071 225,006 1,391,364 1,075,694 741,256 41.77%
-
Net Worth 6,828,943 6,778,358 6,778,358 6,727,773 6,778,358 6,727,773 6,727,773 0.99%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 37,938 - - - 25,292 - - -
Div Payout % 50.10% - - - 31.40% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 6,828,943 6,778,358 6,778,358 6,727,773 6,778,358 6,727,773 6,727,773 0.99%
NOSH 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.42% 5.95% 7.22% 6.55% 5.57% 5.41% 5.14% -
ROE 1.11% 0.71% 0.59% 0.23% 1.19% 0.89% 0.59% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.47 18.13 11.95 4.76 29.13 22.48 15.45 43.04%
EPS 1.50 0.98 0.79 0.30 1.59 1.19 0.79 53.15%
DPS 0.75 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.35 1.34 1.34 1.33 1.34 1.33 1.33 0.99%
Adjusted Per Share Value based on latest NOSH - 5,058,476
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.47 18.13 11.95 4.76 29.13 22.48 15.45 43.04%
EPS 1.50 0.98 0.79 0.30 1.59 1.19 0.79 53.15%
DPS 0.75 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.35 1.34 1.34 1.33 1.34 1.33 1.33 0.99%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.815 0.845 0.27 0.265 0.255 0.26 0.31 -
P/RPS 3.08 4.66 2.26 5.57 0.88 1.16 2.01 32.81%
P/EPS 54.44 88.33 34.10 87.31 16.02 21.89 39.48 23.81%
EY 1.84 1.13 2.93 1.15 6.24 4.57 2.53 -19.08%
DY 0.92 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.60 0.63 0.20 0.20 0.19 0.20 0.23 89.17%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 15/11/23 18/08/23 18/05/23 23/02/23 23/11/22 24/08/22 -
Price 1.04 0.80 0.62 0.26 0.26 0.21 0.30 -
P/RPS 3.93 4.41 5.19 5.46 0.89 0.93 1.94 59.89%
P/EPS 69.47 83.63 78.30 85.66 16.33 17.68 38.21 48.80%
EY 1.44 1.20 1.28 1.17 6.12 5.66 2.62 -32.82%
DY 0.72 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.77 0.60 0.46 0.20 0.19 0.16 0.23 123.29%

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