[UEMS] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -4.94%
YoY- 60.13%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,755,668 1,590,171 1,749,866 2,484,169 2,602,248 2,677,568 2,661,674 -24.24%
PBT 251,983 284,030 343,039 567,633 608,060 593,962 609,167 -44.51%
Tax -74,433 -77,162 -86,049 -110,532 -127,286 -122,581 -129,391 -30.85%
NP 177,550 206,868 256,990 457,101 480,774 471,381 479,776 -48.48%
-
NP to SH 177,843 207,092 257,212 457,175 480,929 471,542 479,927 -48.44%
-
Tax Rate 29.54% 27.17% 25.08% 19.47% 20.93% 20.64% 21.24% -
Total Cost 1,578,118 1,383,303 1,492,876 2,027,068 2,121,474 2,206,187 2,181,898 -19.44%
-
Net Worth 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 4.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 72,598 72,598 72,598 136,123 136,123 136,123 136,123 -34.26%
Div Payout % 40.82% 35.06% 28.23% 29.77% 28.30% 28.87% 28.36% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 4.24%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.11% 13.01% 14.69% 18.40% 18.48% 17.60% 18.03% -
ROE 2.63% 3.04% 3.78% 7.10% 7.57% 7.42% 7.56% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.69 35.05 38.57 54.75 57.35 59.01 58.66 -24.24%
EPS 3.92 4.56 5.67 10.08 10.60 10.39 10.58 -48.44%
DPS 1.60 1.60 1.60 3.00 3.00 3.00 3.00 -34.25%
NAPS 1.49 1.50 1.50 1.42 1.40 1.40 1.40 4.24%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.71 31.44 34.59 49.11 51.44 52.93 52.62 -24.24%
EPS 3.52 4.09 5.08 9.04 9.51 9.32 9.49 -48.40%
DPS 1.44 1.44 1.44 2.69 2.69 2.69 2.69 -34.09%
NAPS 1.3365 1.3455 1.3455 1.2737 1.2558 1.2558 1.2558 4.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.03 1.14 1.12 1.23 0.975 1.38 1.41 -
P/RPS 2.66 3.25 2.90 2.25 1.70 2.34 2.40 7.10%
P/EPS 26.28 24.98 19.76 12.21 9.20 13.28 13.33 57.29%
EY 3.81 4.00 5.06 8.19 10.87 7.53 7.50 -36.36%
DY 1.55 1.40 1.43 2.44 3.08 2.17 2.13 -19.11%
P/NAPS 0.69 0.76 0.75 0.87 0.70 0.99 1.01 -22.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 25/02/16 26/11/15 17/08/15 21/05/15 26/02/15 -
Price 1.08 1.00 1.00 1.18 0.88 1.16 1.38 -
P/RPS 2.79 2.85 2.59 2.16 1.53 1.97 2.35 12.13%
P/EPS 27.55 21.91 17.64 11.71 8.30 11.16 13.05 64.64%
EY 3.63 4.56 5.67 8.54 12.04 8.96 7.66 -39.24%
DY 1.48 1.60 1.60 2.54 3.41 2.59 2.17 -22.53%
P/NAPS 0.72 0.67 0.67 0.83 0.63 0.83 0.99 -19.14%

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