[UEMS] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 49.88%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,162,029 327,608 1,000,568 419,256 752,789 430,104 573,352 59.94%
PBT 206,034 49,450 86,812 42,232 70,234 27,026 289,644 -20.26%
Tax -80,949 -22,410 -46,591 -11,908 -50,184 -5,559 -75,529 4.71%
NP 125,085 27,040 40,221 30,324 20,050 21,467 214,115 -30.04%
-
NP to SH 126,245 27,098 40,361 30,097 20,081 21,173 213,792 -29.54%
-
Tax Rate 39.29% 45.32% 53.67% 28.20% 71.45% 20.57% 26.08% -
Total Cost 1,036,944 300,568 960,347 388,932 732,739 408,637 359,237 102.33%
-
Net Worth 7,305,272 7,169,149 7,169,149 7,123,774 7,078,399 7,078,399 7,033,025 2.55%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 7,305,272 7,169,149 7,169,149 7,123,774 7,078,399 7,078,399 7,033,025 2.55%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.76% 8.25% 4.02% 7.23% 2.66% 4.99% 37.34% -
ROE 1.73% 0.38% 0.56% 0.42% 0.28% 0.30% 3.04% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.61 7.22 22.05 9.24 16.59 9.48 12.64 59.91%
EPS 2.78 0.60 0.89 0.66 0.44 0.47 4.54 -27.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.58 1.58 1.57 1.56 1.56 1.55 2.55%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.97 6.48 19.78 8.29 14.88 8.50 11.33 59.97%
EPS 2.50 0.54 0.80 0.59 0.40 0.42 4.23 -29.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4442 1.4173 1.4173 1.4083 1.3993 1.3993 1.3903 2.56%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.705 0.665 0.80 0.82 0.665 0.83 0.71 -
P/RPS 2.75 9.21 3.63 8.87 4.01 8.76 5.62 -37.82%
P/EPS 25.34 111.35 89.94 123.62 150.26 177.87 15.07 41.27%
EY 3.95 0.90 1.11 0.81 0.67 0.56 6.64 -29.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.51 0.52 0.43 0.53 0.46 -2.91%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 26/11/19 28/08/19 23/05/19 26/02/19 28/11/18 28/08/18 -
Price 0.615 0.735 0.66 0.85 0.845 0.74 0.915 -
P/RPS 2.40 10.18 2.99 9.20 5.09 7.81 7.24 -52.00%
P/EPS 22.10 123.07 74.20 128.15 190.93 158.58 19.42 8.97%
EY 4.52 0.81 1.35 0.78 0.52 0.63 5.15 -8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.42 0.54 0.54 0.47 0.59 -25.36%

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