[UEMS] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -43.1%
YoY- -33.22%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 537,813 257,750 607,047 353,058 372,316 417,445 1,341,350 -45.65%
PBT 73,277 6,015 124,597 48,094 105,324 65,024 349,191 -64.72%
Tax -18,685 -3,017 -52,371 -360 -21,414 -11,904 -76,854 -61.07%
NP 54,592 2,998 72,226 47,734 83,910 53,120 272,337 -65.78%
-
NP to SH 54,663 3,017 72,421 47,742 83,912 53,137 272,384 -65.75%
-
Tax Rate 25.50% 50.16% 42.03% 0.75% 20.33% 18.31% 22.01% -
Total Cost 483,221 254,752 534,821 305,324 288,406 364,325 1,069,013 -41.12%
-
Net Worth 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 4.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 72,598 - - - 136,123 -
Div Payout % - - 100.25% - - - 49.97% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 4.24%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.15% 1.16% 11.90% 13.52% 22.54% 12.73% 20.30% -
ROE 0.81% 0.04% 1.06% 0.74% 1.32% 0.84% 4.29% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.85 5.68 13.38 7.78 8.21 9.20 29.56 -45.66%
EPS 0.93 0.07 1.60 1.05 1.85 1.17 6.00 -71.17%
DPS 0.00 0.00 1.60 0.00 0.00 0.00 3.00 -
NAPS 1.49 1.50 1.50 1.42 1.40 1.40 1.40 4.24%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.63 5.10 12.00 6.98 7.36 8.25 26.52 -45.66%
EPS 1.08 0.06 1.43 0.94 1.66 1.05 5.38 -65.74%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 2.69 -
NAPS 1.3365 1.3455 1.3455 1.2737 1.2558 1.2558 1.2558 4.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.03 1.14 1.12 1.23 0.975 1.38 1.41 -
P/RPS 8.69 20.07 8.37 15.81 11.88 15.00 4.77 49.21%
P/EPS 85.50 1,714.51 70.17 116.90 52.72 117.84 23.49 136.80%
EY 1.17 0.06 1.43 0.86 1.90 0.85 4.26 -57.78%
DY 0.00 0.00 1.43 0.00 0.00 0.00 2.13 -
P/NAPS 0.69 0.76 0.75 0.87 0.70 0.99 1.01 -22.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 25/02/16 26/11/15 17/08/15 21/05/15 26/02/15 -
Price 1.08 1.00 1.00 1.18 0.88 1.16 1.38 -
P/RPS 9.11 17.60 7.47 15.17 10.72 12.61 4.67 56.18%
P/EPS 89.65 1,503.96 62.65 112.15 47.58 99.05 22.99 147.95%
EY 1.12 0.07 1.60 0.89 2.10 1.01 4.35 -59.56%
DY 0.00 0.00 1.60 0.00 0.00 0.00 2.17 -
P/NAPS 0.72 0.67 0.67 0.83 0.63 0.83 0.99 -19.14%

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