[UEMS] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 46.67%
YoY- -26.42%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 715,766 897,795 420,335 624,662 421,254 537,813 257,750 97.44%
PBT 127,109 139,342 41,063 82,778 55,578 73,277 6,015 662.93%
Tax -40,114 -44,260 -17,178 -29,557 -18,050 -18,685 -3,017 460.35%
NP 86,995 95,082 23,885 53,221 37,528 54,592 2,998 842.36%
-
NP to SH 86,602 94,554 23,309 53,289 36,333 54,663 3,017 835.58%
-
Tax Rate 31.56% 31.76% 41.83% 35.71% 32.48% 25.50% 50.16% -
Total Cost 628,771 802,713 396,450 571,441 383,726 483,221 254,752 82.53%
-
Net Worth 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 3.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 3.08%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.15% 10.59% 5.68% 8.52% 8.91% 10.15% 1.16% -
ROE 1.22% 1.35% 0.51% 0.78% 0.54% 0.81% 0.04% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.77 19.79 9.26 13.77 9.28 11.85 5.68 97.41%
EPS 1.91 2.08 0.51 1.17 0.80 0.93 0.07 804.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.54 1.00 1.51 1.48 1.49 1.50 3.08%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.15 17.75 8.31 12.35 8.33 10.63 5.10 97.32%
EPS 1.71 1.87 0.46 1.05 0.72 1.08 0.06 831.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4083 1.3814 0.897 1.3545 1.3276 1.3365 1.3455 3.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.14 1.20 1.27 1.05 1.18 1.03 1.14 -
P/RPS 7.23 6.06 13.71 7.63 12.71 8.69 20.07 -49.34%
P/EPS 59.73 57.59 247.22 89.41 147.36 85.50 1,714.51 -89.31%
EY 1.67 1.74 0.40 1.12 0.68 1.17 0.06 816.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 1.27 0.70 0.80 0.69 0.76 -2.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 23/08/17 17/05/17 27/02/17 30/11/16 30/08/16 27/05/16 -
Price 1.06 1.19 1.29 1.15 1.04 1.08 1.00 -
P/RPS 6.72 6.01 13.93 8.35 11.20 9.11 17.60 -47.33%
P/EPS 55.54 57.11 251.12 97.92 129.88 89.65 1,503.96 -88.88%
EY 1.80 1.75 0.40 1.02 0.77 1.12 0.07 769.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.29 0.76 0.70 0.72 0.67 0.99%

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