[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos