[UEMS] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -80.49%
YoY- -13.63%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 607,047 353,058 372,316 417,445 1,341,350 471,137 447,636 22.44%
PBT 124,597 48,094 105,324 65,024 349,191 88,521 91,226 23.03%
Tax -52,371 -360 -21,414 -11,904 -76,854 -17,114 -16,709 113.72%
NP 72,226 47,734 83,910 53,120 272,337 71,407 74,517 -2.05%
-
NP to SH 72,421 47,742 83,912 53,137 272,384 71,496 74,525 -1.88%
-
Tax Rate 42.03% 0.75% 20.33% 18.31% 22.01% 19.33% 18.32% -
Total Cost 534,821 305,324 288,406 364,325 1,069,013 399,730 373,119 27.04%
-
Net Worth 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 8.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 72,598 - - - 136,123 - - -
Div Payout % 100.25% - - - 49.97% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 8.87%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.90% 13.52% 22.54% 12.73% 20.30% 15.16% 16.65% -
ROE 1.06% 0.74% 1.32% 0.84% 4.29% 1.18% 1.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.38 7.78 8.21 9.20 29.56 10.38 9.87 22.41%
EPS 1.60 1.05 1.85 1.17 6.00 1.58 1.64 -1.62%
DPS 1.60 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.50 1.42 1.40 1.40 1.40 1.33 1.32 8.87%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.00 6.98 7.36 8.25 26.52 9.31 8.85 22.43%
EPS 1.43 0.94 1.66 1.05 5.38 1.41 1.47 -1.81%
DPS 1.44 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 1.3455 1.2737 1.2558 1.2558 1.2558 1.193 1.184 8.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.12 1.23 0.975 1.38 1.41 1.82 2.03 -
P/RPS 8.37 15.81 11.88 15.00 4.77 17.53 20.58 -45.01%
P/EPS 70.17 116.90 52.72 117.84 23.49 115.50 123.60 -31.36%
EY 1.43 0.86 1.90 0.85 4.26 0.87 0.81 45.92%
DY 1.43 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.75 0.87 0.70 0.99 1.01 1.37 1.54 -38.01%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 17/08/15 21/05/15 26/02/15 26/11/14 25/08/14 -
Price 1.00 1.18 0.88 1.16 1.38 1.80 1.94 -
P/RPS 7.47 15.17 10.72 12.61 4.67 17.34 19.66 -47.44%
P/EPS 62.65 112.15 47.58 99.05 22.99 114.24 118.12 -34.40%
EY 1.60 0.89 2.10 1.01 4.35 0.88 0.85 52.27%
DY 1.60 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.67 0.83 0.63 0.83 0.99 1.35 1.47 -40.69%

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