[UEMS] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -77.85%
YoY- -65.94%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,193,720 1,136,881 1,687,275 1,797,448 2,686,059 2,909,461 2,500,221 -38.88%
PBT -189,185 -197,391 75,593 146,989 333,600 384,528 248,728 -
Tax -70,890 -80,865 -95,472 -110,686 -163,378 -161,858 -131,093 -33.60%
NP -260,075 -278,256 -19,879 36,303 170,222 222,670 117,635 -
-
NP to SH -261,206 -278,824 -17,921 38,049 171,767 223,801 117,637 -
-
Tax Rate - - 126.30% 75.30% 48.97% 42.09% 52.71% -
Total Cost 1,453,795 1,415,137 1,707,154 1,761,145 2,515,837 2,686,791 2,382,586 -28.03%
-
Net Worth 6,930,112 6,879,527 7,033,025 7,033,025 7,169,149 7,305,272 7,169,149 -2.23%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 6,930,112 6,879,527 7,033,025 7,033,025 7,169,149 7,305,272 7,169,149 -2.23%
NOSH 5,058,476 5,058,476 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 7.50%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -21.79% -24.48% -1.18% 2.02% 6.34% 7.65% 4.70% -
ROE -3.77% -4.05% -0.25% 0.54% 2.40% 3.06% 1.64% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 23.60 22.47 37.19 39.61 59.20 64.12 55.10 -43.14%
EPS -5.16 -5.51 -0.39 0.84 3.79 4.93 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.55 1.55 1.58 1.61 1.58 -9.06%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 23.60 22.47 33.36 35.53 53.10 57.52 49.43 -38.88%
EPS -5.16 -5.51 -0.35 0.75 3.40 4.42 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.3903 1.3903 1.4173 1.4442 1.4173 -2.23%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.435 0.495 0.365 0.435 0.395 0.705 0.665 -
P/RPS 1.84 2.20 0.98 1.10 0.67 1.10 1.21 32.20%
P/EPS -8.42 -8.98 -92.41 51.87 10.43 14.29 25.65 -
EY -11.87 -11.14 -1.08 1.93 9.58 7.00 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.24 0.28 0.25 0.44 0.42 -16.56%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 24/03/21 24/11/20 24/08/20 19/06/20 24/02/20 26/11/19 -
Price 0.42 0.45 0.40 0.405 0.45 0.615 0.73 -
P/RPS 1.78 2.00 1.08 1.02 0.76 0.96 1.32 22.03%
P/EPS -8.13 -8.16 -101.28 48.30 11.89 12.47 28.16 -
EY -12.29 -12.25 -0.99 2.07 8.41 8.02 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.26 0.26 0.28 0.38 0.46 -23.11%

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