[UEMS] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -117.38%
YoY- -172.89%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 611,635 217,435 111,957 195,854 1,162,029 327,608 1,000,568 -27.86%
PBT -66,950 -21,946 -99,799 -8,696 206,034 49,450 86,812 -
Tax -66,342 -7,196 6,101 -13,428 -80,949 -22,410 -46,591 26.43%
NP -133,292 -29,142 -93,698 -22,124 125,085 27,040 40,221 -
-
NP to SH -134,658 -28,872 -93,357 -21,937 126,245 27,098 40,361 -
-
Tax Rate - - - - 39.29% 45.32% 53.67% -
Total Cost 744,927 246,577 205,655 217,978 1,036,944 300,568 960,347 -15.51%
-
Net Worth 6,879,527 7,033,025 7,033,025 7,169,149 7,305,272 7,169,149 7,169,149 -2.69%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 6,879,527 7,033,025 7,033,025 7,169,149 7,305,272 7,169,149 7,169,149 -2.69%
NOSH 5,058,476 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 7.48%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -21.79% -13.40% -83.69% -11.30% 10.76% 8.25% 4.02% -
ROE -1.96% -0.41% -1.33% -0.31% 1.73% 0.38% 0.56% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.09 4.79 2.47 4.32 25.61 7.22 22.05 -32.88%
EPS -2.66 -0.64 -2.06 -0.48 2.78 0.60 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.55 1.55 1.58 1.61 1.58 1.58 -9.47%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.09 4.30 2.21 3.87 22.97 6.48 19.78 -27.87%
EPS -2.66 -0.57 -1.85 -0.43 2.50 0.54 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.3903 1.3903 1.4173 1.4442 1.4173 1.4173 -2.70%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.495 0.365 0.435 0.395 0.705 0.665 0.80 -
P/RPS 4.09 7.62 17.63 9.15 2.75 9.21 3.63 8.23%
P/EPS -18.59 -57.36 -21.14 -81.70 25.34 111.35 89.94 -
EY -5.38 -1.74 -4.73 -1.22 3.95 0.90 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.24 0.28 0.25 0.44 0.42 0.51 -20.63%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/03/21 24/11/20 24/08/20 19/06/20 24/02/20 26/11/19 28/08/19 -
Price 0.45 0.40 0.405 0.45 0.615 0.735 0.66 -
P/RPS 3.72 8.35 16.41 10.43 2.40 10.18 2.99 15.60%
P/EPS -16.90 -62.86 -19.68 -93.08 22.10 123.07 74.20 -
EY -5.92 -1.59 -5.08 -1.07 4.52 0.81 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.26 0.28 0.38 0.47 0.42 -14.78%

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