[UEMS] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -6.42%
YoY- -63.6%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,485,474 2,004,064 1,841,479 1,823,864 1,755,668 1,590,171 1,749,866 26.38%
PBT 367,434 252,696 217,648 259,467 251,983 284,030 343,039 4.69%
Tax -119,757 -83,470 -69,309 -92,123 -74,433 -77,162 -86,049 24.67%
NP 247,677 169,226 148,339 167,344 177,550 206,868 256,990 -2.43%
-
NP to SH 245,446 167,594 147,302 166,434 177,843 207,092 257,212 -3.07%
-
Tax Rate 32.59% 33.03% 31.84% 35.50% 29.54% 27.17% 25.08% -
Total Cost 2,237,797 1,834,838 1,693,140 1,656,520 1,578,118 1,383,303 1,492,876 31.01%
-
Net Worth 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 1.77%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 72,598 72,598 72,598 72,598 -
Div Payout % - - - 43.62% 40.82% 35.06% 28.23% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 1.77%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.96% 8.44% 8.06% 9.18% 10.11% 13.01% 14.69% -
ROE 3.51% 3.69% 2.15% 2.48% 2.63% 3.04% 3.78% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 54.78 44.17 40.58 40.20 38.69 35.05 38.57 26.37%
EPS 5.41 3.69 3.25 3.67 3.92 4.56 5.67 -3.08%
DPS 0.00 0.00 0.00 1.60 1.60 1.60 1.60 -
NAPS 1.54 1.00 1.51 1.48 1.49 1.50 1.50 1.77%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.13 39.62 36.40 36.06 34.71 31.44 34.59 26.38%
EPS 4.85 3.31 2.91 3.29 3.52 4.09 5.08 -3.04%
DPS 0.00 0.00 0.00 1.44 1.44 1.44 1.44 -
NAPS 1.3814 0.897 1.3545 1.3276 1.3365 1.3455 1.3455 1.77%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.20 1.27 1.05 1.18 1.03 1.14 1.12 -
P/RPS 2.19 2.88 2.59 2.94 2.66 3.25 2.90 -17.08%
P/EPS 22.18 34.38 32.34 32.17 26.28 24.98 19.76 8.01%
EY 4.51 2.91 3.09 3.11 3.81 4.00 5.06 -7.39%
DY 0.00 0.00 0.00 1.36 1.55 1.40 1.43 -
P/NAPS 0.78 1.27 0.70 0.80 0.69 0.76 0.75 2.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 17/05/17 27/02/17 30/11/16 30/08/16 27/05/16 25/02/16 -
Price 1.19 1.29 1.15 1.04 1.08 1.00 1.00 -
P/RPS 2.17 2.92 2.83 2.59 2.79 2.85 2.59 -11.13%
P/EPS 22.00 34.93 35.42 28.35 27.55 21.91 17.64 15.87%
EY 4.55 2.86 2.82 3.53 3.63 4.56 5.67 -13.65%
DY 0.00 0.00 0.00 1.54 1.48 1.60 1.60 -
P/NAPS 0.77 1.29 0.76 0.70 0.72 0.67 0.67 9.72%

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