[UEMS] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.41%
YoY- 138.36%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 573,352 287,741 748,118 715,766 897,795 420,335 624,662 -5.56%
PBT 289,644 29,480 82,466 127,109 139,342 41,063 82,778 131.00%
Tax -75,529 -4,294 -44,781 -40,114 -44,260 -17,178 -29,557 87.23%
NP 214,115 25,186 37,685 86,995 95,082 23,885 53,221 153.60%
-
NP to SH 213,792 25,287 37,659 86,602 94,554 23,309 53,289 153.12%
-
Tax Rate 26.08% 14.57% 54.30% 31.56% 31.76% 41.83% 35.71% -
Total Cost 359,237 262,555 710,433 628,771 802,713 396,450 571,441 -26.67%
-
Net Worth 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 1.76%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 45,374 - - - - -
Div Payout % - - 120.49% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 1.76%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 37.34% 8.75% 5.04% 12.15% 10.59% 5.68% 8.52% -
ROE 3.04% 0.37% 0.53% 1.22% 1.35% 0.51% 0.78% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.64 6.34 16.49 15.77 19.79 9.26 13.77 -5.56%
EPS 4.54 0.56 0.83 1.91 2.08 0.51 1.17 147.54%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.56 1.57 1.54 1.00 1.51 1.76%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.33 5.69 14.79 14.15 17.75 8.31 12.35 -5.59%
EPS 4.23 0.50 0.74 1.71 1.87 0.46 1.05 153.82%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 1.3903 1.3634 1.3993 1.4083 1.3814 0.897 1.3545 1.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.71 1.01 1.04 1.14 1.20 1.27 1.05 -
P/RPS 5.62 15.93 6.31 7.23 6.06 13.71 7.63 -18.48%
P/EPS 15.07 181.23 125.31 59.73 57.59 247.22 89.41 -69.58%
EY 6.64 0.55 0.80 1.67 1.74 0.40 1.12 228.63%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.67 0.73 0.78 1.27 0.70 -24.47%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 17/05/17 27/02/17 -
Price 0.915 0.835 1.13 1.06 1.19 1.29 1.15 -
P/RPS 7.24 13.17 6.85 6.72 6.01 13.93 8.35 -9.09%
P/EPS 19.42 149.83 136.15 55.54 57.11 251.12 97.92 -66.09%
EY 5.15 0.67 0.73 1.80 1.75 0.40 1.02 195.18%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.72 0.68 0.77 1.29 0.76 -15.57%

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