[UEMS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.53%
YoY- 90.14%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,291,197 861,093 287,741 2,903,442 2,155,324 1,439,558 420,335 111.17%
PBT 346,150 319,124 29,480 438,653 356,187 229,078 41,063 313.66%
Tax -85,382 -79,823 -4,294 -157,045 -112,264 -72,150 -17,178 190.96%
NP 260,768 239,301 25,186 281,608 243,923 156,928 23,885 391.42%
-
NP to SH 260,252 239,079 25,287 280,085 242,426 155,824 23,309 398.81%
-
Tax Rate 24.67% 25.01% 14.57% 35.80% 31.52% 31.50% 41.83% -
Total Cost 1,030,429 621,792 262,555 2,621,834 1,911,401 1,282,630 396,450 88.92%
-
Net Worth 7,078,399 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 34.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 45,374 - - - -
Div Payout % - - - 16.20% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 7,078,399 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 34.47%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.20% 27.79% 8.75% 9.70% 11.32% 10.90% 5.68% -
ROE 3.68% 3.40% 0.37% 3.96% 3.40% 2.23% 0.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.46 18.98 6.34 63.99 47.50 31.73 9.26 111.24%
EPS 5.56 5.09 0.56 6.17 5.34 3.43 0.51 390.95%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.52 1.56 1.57 1.54 1.00 34.47%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.53 17.02 5.69 57.40 42.61 28.46 8.31 111.18%
EPS 5.14 4.73 0.50 5.54 4.79 3.08 0.46 399.07%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 1.3993 1.3903 1.3634 1.3993 1.4083 1.3814 0.897 34.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.83 0.71 1.01 1.04 1.14 1.20 1.27 -
P/RPS 2.92 3.74 15.93 1.63 2.40 3.78 13.71 -64.30%
P/EPS 14.47 13.47 181.23 16.85 21.34 34.94 247.22 -84.89%
EY 6.91 7.42 0.55 5.94 4.69 2.86 0.40 567.10%
DY 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.66 0.67 0.73 0.78 1.27 -44.12%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 17/05/17 -
Price 0.74 0.915 0.835 1.13 1.06 1.19 1.29 -
P/RPS 2.60 4.82 13.17 1.77 2.23 3.75 13.93 -67.30%
P/EPS 12.90 17.37 149.83 18.31 19.84 34.65 251.12 -86.15%
EY 7.75 5.76 0.67 5.46 5.04 2.89 0.40 620.07%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.55 0.72 0.68 0.77 1.29 -48.95%

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