[UEMS] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -33.53%
YoY- -23.9%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 897,795 420,335 624,662 421,254 537,813 257,750 607,047 29.83%
PBT 139,342 41,063 82,778 55,578 73,277 6,015 124,597 7.74%
Tax -44,260 -17,178 -29,557 -18,050 -18,685 -3,017 -52,371 -10.62%
NP 95,082 23,885 53,221 37,528 54,592 2,998 72,226 20.13%
-
NP to SH 94,554 23,309 53,289 36,333 54,663 3,017 72,421 19.47%
-
Tax Rate 31.76% 41.83% 35.71% 32.48% 25.50% 50.16% 42.03% -
Total Cost 802,713 396,450 571,441 383,726 483,221 254,752 534,821 31.12%
-
Net Worth 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 1.77%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 72,598 -
Div Payout % - - - - - - 100.25% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 1.77%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.59% 5.68% 8.52% 8.91% 10.15% 1.16% 11.90% -
ROE 1.35% 0.51% 0.78% 0.54% 0.81% 0.04% 1.06% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.79 9.26 13.77 9.28 11.85 5.68 13.38 29.84%
EPS 2.08 0.51 1.17 0.80 0.93 0.07 1.60 19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.54 1.00 1.51 1.48 1.49 1.50 1.50 1.77%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.75 8.31 12.35 8.33 10.63 5.10 12.00 29.85%
EPS 1.87 0.46 1.05 0.72 1.08 0.06 1.43 19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
NAPS 1.3814 0.897 1.3545 1.3276 1.3365 1.3455 1.3455 1.77%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.20 1.27 1.05 1.18 1.03 1.14 1.12 -
P/RPS 6.06 13.71 7.63 12.71 8.69 20.07 8.37 -19.38%
P/EPS 57.59 247.22 89.41 147.36 85.50 1,714.51 70.17 -12.35%
EY 1.74 0.40 1.12 0.68 1.17 0.06 1.43 13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.78 1.27 0.70 0.80 0.69 0.76 0.75 2.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 17/05/17 27/02/17 30/11/16 30/08/16 27/05/16 25/02/16 -
Price 1.19 1.29 1.15 1.04 1.08 1.00 1.00 -
P/RPS 6.01 13.93 8.35 11.20 9.11 17.60 7.47 -13.50%
P/EPS 57.11 251.12 97.92 129.88 89.65 1,503.96 62.65 -5.99%
EY 1.75 0.40 1.02 0.77 1.12 0.07 1.60 6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.77 1.29 0.76 0.70 0.72 0.67 0.67 9.72%

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