[UEMS] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -56.26%
YoY- 672.59%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 748,118 715,766 897,795 420,335 624,662 421,254 537,813 24.53%
PBT 82,466 127,109 139,342 41,063 82,778 55,578 73,277 8.17%
Tax -44,781 -40,114 -44,260 -17,178 -29,557 -18,050 -18,685 78.80%
NP 37,685 86,995 95,082 23,885 53,221 37,528 54,592 -21.83%
-
NP to SH 37,659 86,602 94,554 23,309 53,289 36,333 54,663 -21.94%
-
Tax Rate 54.30% 31.56% 31.76% 41.83% 35.71% 32.48% 25.50% -
Total Cost 710,433 628,771 802,713 396,450 571,441 383,726 483,221 29.20%
-
Net Worth 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 3.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 45,374 - - - - - - -
Div Payout % 120.49% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 3.09%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.04% 12.15% 10.59% 5.68% 8.52% 8.91% 10.15% -
ROE 0.53% 1.22% 1.35% 0.51% 0.78% 0.54% 0.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.49 15.77 19.79 9.26 13.77 9.28 11.85 24.56%
EPS 0.83 1.91 2.08 0.51 1.17 0.80 0.93 -7.28%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.57 1.54 1.00 1.51 1.48 1.49 3.09%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.79 14.15 17.75 8.31 12.35 8.33 10.63 24.55%
EPS 0.74 1.71 1.87 0.46 1.05 0.72 1.08 -22.22%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3993 1.4083 1.3814 0.897 1.3545 1.3276 1.3365 3.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.04 1.14 1.20 1.27 1.05 1.18 1.03 -
P/RPS 6.31 7.23 6.06 13.71 7.63 12.71 8.69 -19.16%
P/EPS 125.31 59.73 57.59 247.22 89.41 147.36 85.50 28.93%
EY 0.80 1.67 1.74 0.40 1.12 0.68 1.17 -22.33%
DY 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.78 1.27 0.70 0.80 0.69 -1.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 23/08/17 17/05/17 27/02/17 30/11/16 30/08/16 -
Price 1.13 1.06 1.19 1.29 1.15 1.04 1.08 -
P/RPS 6.85 6.72 6.01 13.93 8.35 11.20 9.11 -17.26%
P/EPS 136.15 55.54 57.11 251.12 97.92 129.88 89.65 32.02%
EY 0.73 1.80 1.75 0.40 1.02 0.77 1.12 -24.76%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.77 1.29 0.76 0.70 0.72 0.00%

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