[UEMS] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.99%
YoY- 21.21%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,590,171 1,749,866 2,484,169 2,602,248 2,677,568 2,661,674 1,893,437 -10.97%
PBT 284,030 343,039 567,633 608,060 593,962 609,167 298,270 -3.20%
Tax -77,162 -86,049 -110,532 -127,286 -122,581 -129,391 -12,547 235.29%
NP 206,868 256,990 457,101 480,774 471,381 479,776 285,723 -19.35%
-
NP to SH 207,092 257,212 457,175 480,929 471,542 479,927 285,499 -19.25%
-
Tax Rate 27.17% 25.08% 19.47% 20.93% 20.64% 21.24% 4.21% -
Total Cost 1,383,303 1,492,876 2,027,068 2,121,474 2,206,187 2,181,898 1,607,714 -9.52%
-
Net Worth 6,806,154 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 6,034,790 8.34%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 72,598 72,598 136,123 136,123 136,123 136,123 174,471 -44.23%
Div Payout % 35.06% 28.23% 29.77% 28.30% 28.87% 28.36% 61.11% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 6,806,154 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 6,034,790 8.34%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.01% 14.69% 18.40% 18.48% 17.60% 18.03% 15.09% -
ROE 3.04% 3.78% 7.10% 7.57% 7.42% 7.56% 4.73% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 35.05 38.57 54.75 57.35 59.01 58.66 41.73 -10.96%
EPS 4.56 5.67 10.08 10.60 10.39 10.58 6.29 -19.28%
DPS 1.60 1.60 3.00 3.00 3.00 3.00 3.85 -44.28%
NAPS 1.50 1.50 1.42 1.40 1.40 1.40 1.33 8.34%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 31.44 34.59 49.11 51.44 52.93 52.62 37.43 -10.96%
EPS 4.09 5.08 9.04 9.51 9.32 9.49 5.64 -19.26%
DPS 1.44 1.44 2.69 2.69 2.69 2.69 3.45 -44.11%
NAPS 1.3455 1.3455 1.2737 1.2558 1.2558 1.2558 1.193 8.34%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.14 1.12 1.23 0.975 1.38 1.41 1.82 -
P/RPS 3.25 2.90 2.25 1.70 2.34 2.40 4.36 -17.77%
P/EPS 24.98 19.76 12.21 9.20 13.28 13.33 28.93 -9.31%
EY 4.00 5.06 8.19 10.87 7.53 7.50 3.46 10.14%
DY 1.40 1.43 2.44 3.08 2.17 2.13 2.11 -23.90%
P/NAPS 0.76 0.75 0.87 0.70 0.99 1.01 1.37 -32.46%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 26/11/15 17/08/15 21/05/15 26/02/15 26/11/14 -
Price 1.00 1.00 1.18 0.88 1.16 1.38 1.80 -
P/RPS 2.85 2.59 2.16 1.53 1.97 2.35 4.31 -24.08%
P/EPS 21.91 17.64 11.71 8.30 11.16 13.05 28.61 -16.28%
EY 4.56 5.67 8.54 12.04 8.96 7.66 3.50 19.26%
DY 1.60 1.60 2.54 3.41 2.59 2.17 2.14 -17.60%
P/NAPS 0.67 0.67 0.83 0.63 0.83 0.99 1.35 -37.28%

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