[UEMS] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -95.83%
YoY- -94.32%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 624,662 421,254 537,813 257,750 607,047 353,058 372,316 40.97%
PBT 82,778 55,578 73,277 6,015 124,597 48,094 105,324 -14.77%
Tax -29,557 -18,050 -18,685 -3,017 -52,371 -360 -21,414 23.84%
NP 53,221 37,528 54,592 2,998 72,226 47,734 83,910 -26.07%
-
NP to SH 53,289 36,333 54,663 3,017 72,421 47,742 83,912 -26.01%
-
Tax Rate 35.71% 32.48% 25.50% 50.16% 42.03% 0.75% 20.33% -
Total Cost 571,441 383,726 483,221 254,752 534,821 305,324 288,406 57.42%
-
Net Worth 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 5.14%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 72,598 - - -
Div Payout % - - - - 100.25% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 5.14%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.52% 8.91% 10.15% 1.16% 11.90% 13.52% 22.54% -
ROE 0.78% 0.54% 0.81% 0.04% 1.06% 0.74% 1.32% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.77 9.28 11.85 5.68 13.38 7.78 8.21 40.94%
EPS 1.17 0.80 0.93 0.07 1.60 1.05 1.85 -26.21%
DPS 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
NAPS 1.51 1.48 1.49 1.50 1.50 1.42 1.40 5.14%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.35 8.33 10.63 5.10 12.00 6.98 7.36 40.98%
EPS 1.05 0.72 1.08 0.06 1.43 0.94 1.66 -26.21%
DPS 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.3545 1.3276 1.3365 1.3455 1.3455 1.2737 1.2558 5.14%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.05 1.18 1.03 1.14 1.12 1.23 0.975 -
P/RPS 7.63 12.71 8.69 20.07 8.37 15.81 11.88 -25.46%
P/EPS 89.41 147.36 85.50 1,714.51 70.17 116.90 52.72 41.98%
EY 1.12 0.68 1.17 0.06 1.43 0.86 1.90 -29.58%
DY 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.70 0.80 0.69 0.76 0.75 0.87 0.70 0.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 27/05/16 25/02/16 26/11/15 17/08/15 -
Price 1.15 1.04 1.08 1.00 1.00 1.18 0.88 -
P/RPS 8.35 11.20 9.11 17.60 7.47 15.17 10.72 -15.27%
P/EPS 97.92 129.88 89.65 1,503.96 62.65 112.15 47.58 61.44%
EY 1.02 0.77 1.12 0.07 1.60 0.89 2.10 -38.07%
DY 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.76 0.70 0.72 0.67 0.67 0.83 0.63 13.25%

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