[UEMS] QoQ TTM Result on 30-Jun-2014 [#2]

Stock

[UEMS] UEM SUNRISE BERHAD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -7.64%

YoY- -34.42%

Quarter Report

UEMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	2,677,568	2,661,674	1,893,437	2,100,810	2,129,104	2,425,288	2,534,784	3.72%
YoY %	0.60%	40.57%	-9.87%	-1.33%	-12.21%	-4.32%	-	-
Horiz. %	105.63%	105.01%	74.70%	82.88%	84.00%	95.68%	100.00%	-
PBT	593,962	609,167	298,270	437,204	482,820	686,264	872,512	-22.63%
YoY %	-2.50%	104.23%	-31.78%	-9.45%	-29.65%	-21.35%	-	-
Horiz. %	68.07%	69.82%	34.19%	50.11%	55.34%	78.65%	100.00%	-
Tax	-122,581	-129,391	-12,547	-40,131	-52,998	-107,156	-170,490	-19.75%
YoY %	5.26%	-931.25%	68.73%	24.28%	50.54%	37.15%	-	-
Horiz. %	71.90%	75.89%	7.36%	23.54%	31.09%	62.85%	100.00%	-
NP	471,381	479,776	285,723	397,073	429,822	579,108	702,022	-23.33%
YoY %	-1.75%	67.92%	-28.04%	-7.62%	-25.78%	-17.51%	-	-
Horiz. %	67.15%	68.34%	40.70%	56.56%	61.23%	82.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	471,542	479,927	285,499	396,770	429,579	579,141	702,459	-23.35%
YoY %	-1.75%	68.10%	-28.04%	-7.64%	-25.82%	-17.56%	-	-
Horiz. %	67.13%	68.32%	40.64%	56.48%	61.15%	82.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.64%	21.24%	4.21%	9.18%	10.98%	15.61%	19.54%	-
YoY %	-2.82%	404.51%	-54.14%	-16.39%	-29.66%	-20.11%	-	-
Horiz. %	105.63%	108.70%	21.55%	46.98%	56.19%	79.89%	100.00%	-
Total Cost	2,206,187	2,181,898	1,607,714	1,703,737	1,699,282	1,846,180	1,832,762	13.17%
YoY %	1.11%	35.71%	-5.64%	0.26%	-7.96%	0.73%	-	-
Horiz. %	120.37%	119.05%	87.72%	92.96%	92.72%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,352,410	6,352,410	6,034,790	5,998,353	6,061,726	5,792,261	5,744,106	6.94%
YoY %	0.00%	5.26%	0.61%	-1.05%	4.65%	0.84%	-	-
Horiz. %	110.59%	110.59%	105.06%	104.43%	105.53%	100.84%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	136,123	136,123	174,471	174,203	174,203	174,203	129,854	3.19%
YoY %	0.00%	-21.98%	0.15%	0.00%	0.00%	34.15%	-	-
Horiz. %	104.83%	104.83%	134.36%	134.15%	134.15%	134.15%	100.00%	-
Div Payout %	28.87%	28.36%	61.11%	43.91%	40.55%	30.08%	18.49%	-
YoY %	1.80%	-53.59%	39.17%	8.29%	34.81%	62.68%	-	-
Horiz. %	156.14%	153.38%	330.50%	237.48%	219.31%	162.68%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	6,352,410	6,352,410	6,034,790	5,998,353	6,061,726	5,792,261	5,744,106	6.94%
YoY %	0.00%	5.26%	0.61%	-1.05%	4.65%	0.84%	-	-
Horiz. %	110.59%	110.59%	105.06%	104.43%	105.53%	100.84%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,537,435	4,351,595	2.82%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	4.27%	-	-
Horiz. %	104.27%	104.27%	104.27%	104.27%	104.27%	104.27%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	17.60%	18.03%	15.09%	18.90%	20.19%	23.88%	27.70%	-
YoY %	-2.38%	19.48%	-20.16%	-6.39%	-15.45%	-13.79%	-	-
Horiz. %	63.54%	65.09%	54.48%	68.23%	72.89%	86.21%	100.00%	-
ROE	7.42%	7.56%	4.73%	6.61%	7.09%	10.00%	12.23%	-
YoY %	-1.85%	59.83%	-28.44%	-6.77%	-29.10%	-18.23%	-	-
Horiz. %	60.67%	61.82%	38.68%	54.05%	57.97%	81.77%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	59.01	58.66	41.73	46.23	47.07	55.69	58.25	0.86%
YoY %	0.60%	40.57%	-9.73%	-1.78%	-15.48%	-4.39%	-	-
Horiz. %	101.30%	100.70%	71.64%	79.36%	80.81%	95.61%	100.00%	-
EPS	10.39	10.58	6.29	8.73	9.50	13.30	16.14	-25.46%
YoY %	-1.80%	68.20%	-27.95%	-8.11%	-28.57%	-17.60%	-	-
Horiz. %	64.37%	65.55%	38.97%	54.09%	58.86%	82.40%	100.00%	-
DPS	3.00	3.00	3.85	3.83	3.85	4.00	3.00	0.00%
YoY %	0.00%	-22.08%	0.52%	-0.52%	-3.75%	33.33%	-	-
Horiz. %	100.00%	100.00%	128.33%	127.67%	128.33%	133.33%	100.00%	-
NAPS	1.40	1.40	1.33	1.32	1.34	1.33	1.32	4.00%
YoY %	0.00%	5.26%	0.76%	-1.49%	0.75%	0.76%	-	-
Horiz. %	106.06%	106.06%	100.76%	100.00%	101.52%	100.76%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 4,537,436
RPS	52.93	52.62	37.43	41.53	42.09	47.95	50.11	3.72%
YoY %	0.59%	40.58%	-9.87%	-1.33%	-12.22%	-4.31%	-	-
Horiz. %	105.63%	105.01%	74.70%	82.88%	84.00%	95.69%	100.00%	-
EPS	9.32	9.49	5.64	7.84	8.49	11.45	13.89	-23.37%
YoY %	-1.79%	68.26%	-28.06%	-7.66%	-25.85%	-17.57%	-	-
Horiz. %	67.10%	68.32%	40.60%	56.44%	61.12%	82.43%	100.00%	-
DPS	2.69	2.69	3.45	3.44	3.44	3.44	2.57	3.09%
YoY %	0.00%	-22.03%	0.29%	0.00%	0.00%	33.85%	-	-
Horiz. %	104.67%	104.67%	134.24%	133.85%	133.85%	133.85%	100.00%	-
NAPS	1.2558	1.2558	1.193	1.1858	1.1983	1.1451	1.1355	6.95%
YoY %	0.00%	5.26%	0.61%	-1.04%	4.65%	0.85%	-	-
Horiz. %	110.59%	110.59%	105.06%	104.43%	105.53%	100.85%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	1.38	1.41	1.82	2.03	2.20	2.36	2.55	-
P/RPS	2.34	2.40	4.36	4.39	4.67	4.24	4.38	-34.18%
YoY %	-2.50%	-44.95%	-0.68%	-6.00%	10.14%	-3.20%	-	-
Horiz. %	53.42%	54.79%	99.54%	100.23%	106.62%	96.80%	100.00%	-
P/EPS	13.28	13.33	28.93	23.25	23.17	17.75	15.80	-10.94%
YoY %	-0.38%	-53.92%	24.43%	0.35%	30.54%	12.34%	-	-
Horiz. %	84.05%	84.37%	183.10%	147.15%	146.65%	112.34%	100.00%	-
EY	7.53	7.50	3.46	4.30	4.32	5.63	6.33	12.28%
YoY %	0.40%	116.76%	-19.53%	-0.46%	-23.27%	-11.06%	-	-
Horiz. %	118.96%	118.48%	54.66%	67.93%	68.25%	88.94%	100.00%	-
DY	2.17	2.13	2.11	1.89	1.75	1.69	1.18	50.15%
YoY %	1.88%	0.95%	11.64%	8.00%	3.55%	43.22%	-	-
Horiz. %	183.90%	180.51%	178.81%	160.17%	148.31%	143.22%	100.00%	-
P/NAPS	0.99	1.01	1.37	1.54	1.64	1.77	1.93	-35.94%
YoY %	-1.98%	-26.28%	-11.04%	-6.10%	-7.34%	-8.29%	-	-
Horiz. %	51.30%	52.33%	70.98%	79.79%	84.97%	91.71%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	21/05/15	26/02/15	26/11/14	25/08/14	26/05/14	25/02/14	25/11/13	-
Price	1.16	1.38	1.80	1.94	2.23	2.10	2.25	-
P/RPS	1.97	2.35	4.31	4.20	4.74	3.77	3.86	-36.16%
YoY %	-16.17%	-45.48%	2.62%	-11.39%	25.73%	-2.33%	-	-
Horiz. %	51.04%	60.88%	111.66%	108.81%	122.80%	97.67%	100.00%	-
P/EPS	11.16	13.05	28.61	22.22	23.48	15.79	13.94	-13.79%
YoY %	-14.48%	-54.39%	28.76%	-5.37%	48.70%	13.27%	-	-
Horiz. %	80.06%	93.62%	205.24%	159.40%	168.44%	113.27%	100.00%	-
EY	8.96	7.66	3.50	4.50	4.26	6.33	7.17	16.03%
YoY %	16.97%	118.86%	-22.22%	5.63%	-32.70%	-11.72%	-	-
Horiz. %	124.97%	106.83%	48.81%	62.76%	59.41%	88.28%	100.00%	-
DY	2.59	2.17	2.14	1.98	1.73	1.90	1.33	56.00%
YoY %	19.35%	1.40%	8.08%	14.45%	-8.95%	42.86%	-	-
Horiz. %	194.74%	163.16%	160.90%	148.87%	130.08%	142.86%	100.00%	-
P/NAPS	0.83	0.99	1.35	1.47	1.66	1.58	1.70	-38.02%
YoY %	-16.16%	-26.67%	-8.16%	-11.45%	5.06%	-7.06%	-	-
Horiz. %	48.82%	58.24%	79.41%	86.47%	97.65%	92.94%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:40:00

EMA 5

10 Mins

BUY

2024-05-21 16:20:00

EMA 5

5 Mins

BUY

2024-05-21 16:10:00

EMA 5

5 Mins

SELL

2024-05-21 16:00:00

ADX

30 Mins

BUY

2024-05-21 16:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

367

TOPGLOV

TOP GLOVE CORPORATION BHD

340

MBSB

MALAYSIA BUILDING SOCIETY BHD

332

DNEX

DAGANG NEXCHANGE BERHAD

331

NOTION

NOTION VTEC BHD

322

PTRANS

PERAK TRANSIT BERHAD

319

HLIND

HONG LEONG INDUSTRIES BHD

315

PBBANK

PUBLIC BANK BHD

309

MAYBANK

MALAYAN BANKING BHD

288

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More