[UEMS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -28.04%
YoY- -59.36%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,602,248 2,677,568 2,661,674 1,893,437 2,100,810 2,129,104 2,425,288 4.82%
PBT 608,060 593,962 609,167 298,270 437,204 482,820 686,264 -7.76%
Tax -127,286 -122,581 -129,391 -12,547 -40,131 -52,998 -107,156 12.19%
NP 480,774 471,381 479,776 285,723 397,073 429,822 579,108 -11.69%
-
NP to SH 480,929 471,542 479,927 285,499 396,770 429,579 579,141 -11.68%
-
Tax Rate 20.93% 20.64% 21.24% 4.21% 9.18% 10.98% 15.61% -
Total Cost 2,121,474 2,206,187 2,181,898 1,607,714 1,703,737 1,699,282 1,846,180 9.73%
-
Net Worth 6,352,410 6,352,410 6,352,410 6,034,790 5,998,353 6,061,726 5,792,261 6.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 136,123 136,123 136,123 174,471 174,203 174,203 174,203 -15.20%
Div Payout % 28.30% 28.87% 28.36% 61.11% 43.91% 40.55% 30.08% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,352,410 6,352,410 6,352,410 6,034,790 5,998,353 6,061,726 5,792,261 6.36%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,435 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.48% 17.60% 18.03% 15.09% 18.90% 20.19% 23.88% -
ROE 7.57% 7.42% 7.56% 4.73% 6.61% 7.09% 10.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.35 59.01 58.66 41.73 46.23 47.07 55.69 1.98%
EPS 10.60 10.39 10.58 6.29 8.73 9.50 13.30 -14.07%
DPS 3.00 3.00 3.00 3.85 3.83 3.85 4.00 -17.49%
NAPS 1.40 1.40 1.40 1.33 1.32 1.34 1.33 3.48%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.44 52.93 52.62 37.43 41.53 42.09 47.95 4.80%
EPS 9.51 9.32 9.49 5.64 7.84 8.49 11.45 -11.67%
DPS 2.69 2.69 2.69 3.45 3.44 3.44 3.44 -15.16%
NAPS 1.2558 1.2558 1.2558 1.193 1.1858 1.1983 1.1451 6.36%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.975 1.38 1.41 1.82 2.03 2.20 2.36 -
P/RPS 1.70 2.34 2.40 4.36 4.39 4.67 4.24 -45.71%
P/EPS 9.20 13.28 13.33 28.93 23.25 23.17 17.75 -35.55%
EY 10.87 7.53 7.50 3.46 4.30 4.32 5.63 55.24%
DY 3.08 2.17 2.13 2.11 1.89 1.75 1.69 49.36%
P/NAPS 0.70 0.99 1.01 1.37 1.54 1.64 1.77 -46.21%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 21/05/15 26/02/15 26/11/14 25/08/14 26/05/14 25/02/14 -
Price 0.88 1.16 1.38 1.80 1.94 2.23 2.10 -
P/RPS 1.53 1.97 2.35 4.31 4.20 4.74 3.77 -45.27%
P/EPS 8.30 11.16 13.05 28.61 22.22 23.48 15.79 -34.94%
EY 12.04 8.96 7.66 3.50 4.50 4.26 6.33 53.69%
DY 3.41 2.59 2.17 2.14 1.98 1.73 1.90 47.84%
P/NAPS 0.63 0.83 0.99 1.35 1.47 1.66 1.58 -45.91%

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