[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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 430,179 224,956 1,339,060 917,087 604,733 240,778 1,473,428 -56.02%
PBT 36,781 10,403 138,945 85,964 72,564 27,617 133,543 -57.70%
Tax -10,308 -1,114 -53,043 -31,367 -28,902 -11,845 -51,479 -65.80%
NP 26,473 9,289 85,902 54,597 43,662 15,772 82,064 -52.99%
-
NP to SH 27,021 8,178 75,727 48,389 40,052 15,354 80,539 -51.74%
-
Tax Rate 28.03% 10.71% 38.18% 36.49% 39.83% 42.89% 38.55% -
Total Cost 403,706 215,667 1,253,158 862,490 561,071 225,006 1,391,364 -56.20%
-
Net Worth 6,828,943 6,828,943 6,828,943 6,778,358 6,778,358 6,727,773 6,778,358 0.49%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 37,938 - - - 25,292 -
Div Payout % - - 50.10% - - - 31.40% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 6,828,943 6,828,943 6,828,943 6,778,358 6,778,358 6,727,773 6,778,358 0.49%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.15% 4.13% 6.42% 5.95% 7.22% 6.55% 5.57% -
ROE 0.40% 0.12% 1.11% 0.71% 0.59% 0.23% 1.19% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.50 4.45 26.47 18.13 11.95 4.76 29.13 -56.03%
EPS 0.53 0.16 1.50 0.98 0.79 0.30 1.59 -51.95%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.50 -
NAPS 1.35 1.35 1.35 1.34 1.34 1.33 1.34 0.49%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.50 4.45 26.47 18.13 11.95 4.76 29.13 -56.03%
EPS 0.53 0.16 1.50 0.98 0.79 0.30 1.59 -51.95%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.50 -
NAPS 1.35 1.35 1.35 1.34 1.34 1.33 1.34 0.49%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.08 1.21 0.815 0.845 0.27 0.265 0.255 -
P/RPS 12.70 27.21 3.08 4.66 2.26 5.57 0.88 493.72%
P/EPS 202.18 748.44 54.44 88.33 34.10 87.31 16.02 442.90%
EY 0.49 0.13 1.84 1.13 2.93 1.15 6.24 -81.69%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.96 -
P/NAPS 0.80 0.90 0.60 0.63 0.20 0.20 0.19 160.97%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 28/05/24 27/02/24 15/11/23 18/08/23 18/05/23 23/02/23 -
Price 0.995 1.15 1.04 0.80 0.62 0.26 0.26 -
P/RPS 11.70 25.86 3.93 4.41 5.19 5.46 0.89 457.88%
P/EPS 186.27 711.33 69.47 83.63 78.30 85.66 16.33 407.47%
EY 0.54 0.14 1.44 1.20 1.28 1.17 6.12 -80.20%
DY 0.00 0.00 0.72 0.00 0.00 0.00 1.92 -
P/NAPS 0.74 0.85 0.77 0.60 0.46 0.20 0.19 147.74%

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