[UEMS] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -32.85%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 752,789 430,104 573,352 287,741 748,118 715,766 897,795 -11.05%
PBT 70,234 27,026 289,644 29,480 82,466 127,109 139,342 -36.58%
Tax -50,184 -5,559 -75,529 -4,294 -44,781 -40,114 -44,260 8.71%
NP 20,050 21,467 214,115 25,186 37,685 86,995 95,082 -64.47%
-
NP to SH 20,081 21,173 213,792 25,287 37,659 86,602 94,554 -64.30%
-
Tax Rate 71.45% 20.57% 26.08% 14.57% 54.30% 31.56% 31.76% -
Total Cost 732,739 408,637 359,237 262,555 710,433 628,771 802,713 -5.88%
-
Net Worth 7,078,399 7,078,399 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 0.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 45,374 - - -
Div Payout % - - - - 120.49% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 7,078,399 7,078,399 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 0.86%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.66% 4.99% 37.34% 8.75% 5.04% 12.15% 10.59% -
ROE 0.28% 0.30% 3.04% 0.37% 0.53% 1.22% 1.35% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.59 9.48 12.64 6.34 16.49 15.77 19.79 -11.06%
EPS 0.44 0.47 4.54 0.56 0.83 1.91 2.08 -64.39%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.56 1.56 1.55 1.52 1.56 1.57 1.54 0.86%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.88 8.50 11.33 5.69 14.79 14.15 17.75 -11.06%
EPS 0.40 0.42 4.23 0.50 0.74 1.71 1.87 -64.13%
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 1.3993 1.3993 1.3903 1.3634 1.3993 1.4083 1.3814 0.85%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.665 0.83 0.71 1.01 1.04 1.14 1.20 -
P/RPS 4.01 8.76 5.62 15.93 6.31 7.23 6.06 -24.00%
P/EPS 150.26 177.87 15.07 181.23 125.31 59.73 57.59 89.19%
EY 0.67 0.56 6.64 0.55 0.80 1.67 1.74 -46.98%
DY 0.00 0.00 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 0.43 0.53 0.46 0.66 0.67 0.73 0.78 -32.69%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 -
Price 0.845 0.74 0.915 0.835 1.13 1.06 1.19 -
P/RPS 5.09 7.81 7.24 13.17 6.85 6.72 6.01 -10.45%
P/EPS 190.93 158.58 19.42 149.83 136.15 55.54 57.11 123.09%
EY 0.52 0.63 5.15 0.67 0.73 1.80 1.75 -55.37%
DY 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.54 0.47 0.59 0.55 0.72 0.68 0.77 -21.01%

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