[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -84.18%
YoY- 672.59%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,903,442 2,155,324 1,439,558 420,335 1,841,479 1,216,817 795,563 136.48%
PBT 438,653 356,187 229,078 41,063 217,648 134,870 79,292 211.82%
Tax -157,045 -112,264 -72,150 -17,178 -69,309 -39,752 -21,702 272.77%
NP 281,608 243,923 156,928 23,885 148,339 95,118 57,590 187.26%
-
NP to SH 280,085 242,426 155,824 23,309 147,302 94,013 57,680 185.92%
-
Tax Rate 35.80% 31.52% 31.50% 41.83% 31.84% 29.47% 27.37% -
Total Cost 2,621,834 1,911,401 1,282,630 396,450 1,693,140 1,121,699 737,973 132.29%
-
Net Worth 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 3.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 45,374 - - - - - - -
Div Payout % 16.20% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 3.09%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.70% 11.32% 10.90% 5.68% 8.06% 7.82% 7.24% -
ROE 3.96% 3.40% 2.23% 0.51% 2.15% 1.40% 0.85% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.99 47.50 31.73 9.26 40.58 26.82 17.53 136.51%
EPS 6.17 5.34 3.43 0.51 2.97 1.79 0.99 237.53%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.57 1.54 1.00 1.51 1.48 1.49 3.09%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.40 42.61 28.46 8.31 36.40 24.06 15.73 136.46%
EPS 5.54 4.79 3.08 0.46 2.91 1.86 1.14 186.07%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3993 1.4083 1.3814 0.897 1.3545 1.3276 1.3365 3.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.04 1.14 1.20 1.27 1.05 1.18 1.03 -
P/RPS 1.63 2.40 3.78 13.71 2.59 4.40 5.87 -57.33%
P/EPS 16.85 21.34 34.94 247.22 32.34 56.95 81.03 -64.79%
EY 5.94 4.69 2.86 0.40 3.09 1.76 1.23 184.88%
DY 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.78 1.27 0.70 0.80 0.69 -1.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 23/08/17 17/05/17 27/02/17 30/11/16 30/08/16 -
Price 1.13 1.06 1.19 1.29 1.15 1.04 1.08 -
P/RPS 1.77 2.23 3.75 13.93 2.83 3.88 6.16 -56.35%
P/EPS 18.31 19.84 34.65 251.12 35.42 50.19 84.96 -63.95%
EY 5.46 5.04 2.89 0.40 2.82 1.99 1.18 176.90%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.77 1.29 0.76 0.70 0.72 0.00%

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