[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -90.97%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,043,986 1,291,197 861,093 287,741 2,903,442 2,155,324 1,439,558 26.24%
PBT 416,384 346,150 319,124 29,480 438,653 356,187 229,078 48.77%
Tax -135,566 -85,382 -79,823 -4,294 -157,045 -112,264 -72,150 52.09%
NP 280,818 260,768 239,301 25,186 281,608 243,923 156,928 47.23%
-
NP to SH 280,333 260,252 239,079 25,287 280,085 242,426 155,824 47.76%
-
Tax Rate 32.56% 24.67% 25.01% 14.57% 35.80% 31.52% 31.50% -
Total Cost 1,763,168 1,030,429 621,792 262,555 2,621,834 1,911,401 1,282,630 23.55%
-
Net Worth 7,078,399 7,078,399 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 0.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 45,374 - - -
Div Payout % - - - - 16.20% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 7,078,399 7,078,399 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 0.86%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.74% 20.20% 27.79% 8.75% 9.70% 11.32% 10.90% -
ROE 3.96% 3.68% 3.40% 0.37% 3.96% 3.40% 2.23% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.05 28.46 18.98 6.34 63.99 47.50 31.73 26.24%
EPS 6.00 5.56 5.09 0.56 6.17 5.34 3.43 45.03%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.56 1.56 1.55 1.52 1.56 1.57 1.54 0.86%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.41 25.53 17.02 5.69 57.40 42.61 28.46 26.24%
EPS 5.54 5.14 4.73 0.50 5.54 4.79 3.08 47.74%
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 1.3993 1.3993 1.3903 1.3634 1.3993 1.4083 1.3814 0.85%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.665 0.83 0.71 1.01 1.04 1.14 1.20 -
P/RPS 1.48 2.92 3.74 15.93 1.63 2.40 3.78 -46.38%
P/EPS 10.76 14.47 13.47 181.23 16.85 21.34 34.94 -54.29%
EY 9.29 6.91 7.42 0.55 5.94 4.69 2.86 118.86%
DY 0.00 0.00 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 0.43 0.53 0.46 0.66 0.67 0.73 0.78 -32.69%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 -
Price 0.845 0.74 0.915 0.835 1.13 1.06 1.19 -
P/RPS 1.88 2.60 4.82 13.17 1.77 2.23 3.75 -36.81%
P/EPS 13.68 12.90 17.37 149.83 18.31 19.84 34.65 -46.09%
EY 7.31 7.75 5.76 0.67 5.46 5.04 2.89 85.32%
DY 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.54 0.47 0.59 0.55 0.72 0.68 0.77 -21.01%

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