[UEMS] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -60.82%
YoY- -69.25%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,686,059 2,909,461 2,500,221 2,602,717 2,175,501 2,043,986 2,039,315 20.13%
PBT 333,600 384,528 248,728 226,304 429,136 416,384 428,616 -15.37%
Tax -163,378 -161,858 -131,093 -114,242 -143,180 -135,566 -130,163 16.34%
NP 170,222 222,670 117,635 112,062 285,956 280,818 298,453 -31.20%
-
NP to SH 171,767 223,801 117,637 111,712 285,143 280,333 297,911 -30.70%
-
Tax Rate 48.97% 42.09% 52.71% 50.48% 33.36% 32.56% 30.37% -
Total Cost 2,515,837 2,686,791 2,382,586 2,490,655 1,889,545 1,763,168 1,740,862 27.79%
-
Net Worth 7,169,149 7,305,272 7,169,149 7,169,149 7,123,774 7,078,399 7,078,399 0.85%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - 45,374 -
Div Payout % - - - - - - 15.23% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 7,169,149 7,305,272 7,169,149 7,169,149 7,123,774 7,078,399 7,078,399 0.85%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.34% 7.65% 4.70% 4.31% 13.14% 13.74% 14.63% -
ROE 2.40% 3.06% 1.64% 1.56% 4.00% 3.96% 4.21% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 59.20 64.12 55.10 57.36 47.95 45.05 44.94 20.14%
EPS 3.79 4.93 2.59 2.46 6.28 6.18 6.57 -30.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.58 1.61 1.58 1.58 1.57 1.56 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 53.10 57.52 49.43 51.45 43.01 40.41 40.31 20.14%
EPS 3.40 4.42 2.33 2.21 5.64 5.54 5.89 -30.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 1.4173 1.4442 1.4173 1.4173 1.4083 1.3993 1.3993 0.85%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.395 0.705 0.665 0.80 0.82 0.665 0.83 -
P/RPS 0.67 1.10 1.21 1.39 1.71 1.48 1.85 -49.16%
P/EPS 10.43 14.29 25.65 32.49 13.05 10.76 12.64 -12.01%
EY 9.58 7.00 3.90 3.08 7.66 9.29 7.91 13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.25 0.44 0.42 0.51 0.52 0.43 0.53 -39.37%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/06/20 24/02/20 26/11/19 28/08/19 23/05/19 26/02/19 28/11/18 -
Price 0.45 0.615 0.73 0.66 0.85 0.845 0.74 -
P/RPS 0.76 0.96 1.32 1.15 1.77 1.88 1.65 -40.32%
P/EPS 11.89 12.47 28.16 26.81 13.53 13.68 11.27 3.63%
EY 8.41 8.02 3.55 3.73 7.39 7.31 8.87 -3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 0.28 0.38 0.46 0.42 0.54 0.54 0.47 -29.17%

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