[UEMS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.06%
YoY- -60.88%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 372,316 417,445 1,341,350 471,137 447,636 401,551 573,113 -25.05%
PBT 105,324 65,024 349,191 88,521 91,226 80,229 38,294 96.66%
Tax -21,414 -11,904 -76,854 -17,114 -16,709 -18,714 39,990 -
NP 83,910 53,120 272,337 71,407 74,517 61,515 78,284 4.74%
-
NP to SH 83,912 53,137 272,384 71,496 74,525 61,522 77,956 5.04%
-
Tax Rate 20.33% 18.31% 22.01% 19.33% 18.32% 23.33% -104.43% -
Total Cost 288,406 364,325 1,069,013 399,730 373,119 340,036 494,829 -30.29%
-
Net Worth 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 6,080,164 5,801,162 6.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 136,123 - - - 174,471 -
Div Payout % - - 49.97% - - - 223.81% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 6,080,164 5,801,162 6.25%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,435 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.54% 12.73% 20.30% 15.16% 16.65% 15.32% 13.66% -
ROE 1.32% 0.84% 4.29% 1.18% 1.24% 1.01% 1.34% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.21 9.20 29.56 10.38 9.87 8.85 13.14 -26.97%
EPS 1.85 1.17 6.00 1.58 1.64 1.36 1.79 2.22%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.40 1.40 1.40 1.33 1.32 1.34 1.33 3.48%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.36 8.25 26.52 9.31 8.85 7.94 11.33 -25.05%
EPS 1.66 1.05 5.38 1.41 1.47 1.22 1.54 5.14%
DPS 0.00 0.00 2.69 0.00 0.00 0.00 3.45 -
NAPS 1.2558 1.2558 1.2558 1.193 1.184 1.202 1.1468 6.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.975 1.38 1.41 1.82 2.03 2.20 2.36 -
P/RPS 11.88 15.00 4.77 17.53 20.58 24.86 17.96 -24.14%
P/EPS 52.72 117.84 23.49 115.50 123.60 162.26 132.05 -45.87%
EY 1.90 0.85 4.26 0.87 0.81 0.62 0.76 84.51%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.69 -
P/NAPS 0.70 0.99 1.01 1.37 1.54 1.64 1.77 -46.21%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 21/05/15 26/02/15 26/11/14 25/08/14 26/05/14 25/02/14 -
Price 0.88 1.16 1.38 1.80 1.94 2.23 2.10 -
P/RPS 10.72 12.61 4.67 17.34 19.66 25.20 15.98 -23.42%
P/EPS 47.58 99.05 22.99 114.24 118.12 164.47 117.50 -45.35%
EY 2.10 1.01 4.35 0.88 0.85 0.61 0.85 83.05%
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.90 -
P/NAPS 0.63 0.83 0.99 1.35 1.47 1.66 1.58 -45.91%

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