[UEMS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 7.72%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,747,432 1,419,824 419,256 2,043,986 1,291,197 861,093 287,741 232.49%
PBT 178,494 129,044 42,232 416,384 346,150 319,124 29,480 231.83%
Tax -80,909 -58,499 -11,908 -135,566 -85,382 -79,823 -4,294 606.82%
NP 97,585 70,545 30,324 280,818 260,768 239,301 25,186 146.48%
-
NP to SH 97,556 70,458 30,097 280,333 260,252 239,079 25,287 145.78%
-
Tax Rate 45.33% 45.33% 28.20% 32.56% 24.67% 25.01% 14.57% -
Total Cost 1,649,847 1,349,279 388,932 1,763,168 1,030,429 621,792 262,555 240.14%
-
Net Worth 7,169,149 7,169,149 7,123,774 7,078,399 7,078,399 7,033,025 6,896,902 2.61%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 7,169,149 7,169,149 7,123,774 7,078,399 7,078,399 7,033,025 6,896,902 2.61%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.58% 4.97% 7.23% 13.74% 20.20% 27.79% 8.75% -
ROE 1.36% 0.98% 0.42% 3.96% 3.68% 3.40% 0.37% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 38.51 31.29 9.24 45.05 28.46 18.98 6.34 232.54%
EPS 2.15 1.55 0.66 6.00 5.56 5.09 0.56 144.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.57 1.56 1.56 1.55 1.52 2.61%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.54 28.07 8.29 40.41 25.53 17.02 5.69 232.40%
EPS 1.93 1.39 0.59 5.54 5.14 4.73 0.50 145.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4173 1.4173 1.4083 1.3993 1.3993 1.3903 1.3634 2.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.665 0.80 0.82 0.665 0.83 0.71 1.01 -
P/RPS 1.73 2.56 8.87 1.48 2.92 3.74 15.93 -77.20%
P/EPS 30.93 51.52 123.62 10.76 14.47 13.47 181.23 -69.19%
EY 3.23 1.94 0.81 9.29 6.91 7.42 0.55 225.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.52 0.43 0.53 0.46 0.66 -25.99%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 23/05/19 26/02/19 28/11/18 28/08/18 28/05/18 -
Price 0.735 0.66 0.85 0.845 0.74 0.915 0.835 -
P/RPS 1.91 2.11 9.20 1.88 2.60 4.82 13.17 -72.36%
P/EPS 34.19 42.50 128.15 13.68 12.90 17.37 149.83 -62.62%
EY 2.93 2.35 0.78 7.31 7.75 5.76 0.67 167.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.54 0.54 0.47 0.59 0.55 -9.94%

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