[UEMS] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5.29%
YoY- 90.14%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,039,315 2,324,977 2,649,420 2,903,442 2,779,986 2,485,474 2,004,064 1.16%
PBT 428,616 528,699 378,397 438,653 438,965 367,434 252,696 42.18%
Tax -130,163 -164,718 -133,449 -157,045 -141,821 -119,757 -83,470 34.43%
NP 298,453 363,981 244,948 281,608 297,144 247,677 169,226 45.92%
-
NP to SH 297,911 363,340 244,102 280,085 295,715 245,446 167,594 46.68%
-
Tax Rate 30.37% 31.16% 35.27% 35.80% 32.31% 32.59% 33.03% -
Total Cost 1,740,862 1,960,996 2,404,472 2,621,834 2,482,842 2,237,797 1,834,838 -3.44%
-
Net Worth 7,078,399 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 34.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 45,374 45,374 45,374 45,374 - - - -
Div Payout % 15.23% 12.49% 18.59% 16.20% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 7,078,399 7,033,025 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 34.47%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.63% 15.66% 9.25% 9.70% 10.69% 9.96% 8.44% -
ROE 4.21% 5.17% 3.54% 3.96% 4.15% 3.51% 3.69% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.94 51.24 58.39 63.99 61.27 54.78 44.17 1.15%
EPS 6.57 8.01 5.38 6.17 6.52 5.41 3.69 46.84%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.52 1.56 1.57 1.54 1.00 34.47%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 40.31 45.96 52.38 57.40 54.96 49.13 39.62 1.15%
EPS 5.89 7.18 4.83 5.54 5.85 4.85 3.31 46.79%
DPS 0.90 0.90 0.90 0.90 0.00 0.00 0.00 -
NAPS 1.3993 1.3903 1.3634 1.3993 1.4083 1.3814 0.897 34.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.83 0.71 1.01 1.04 1.14 1.20 1.27 -
P/RPS 1.85 1.39 1.73 1.63 1.86 2.19 2.88 -25.53%
P/EPS 12.64 8.87 18.77 16.85 17.49 22.18 34.38 -48.64%
EY 7.91 11.28 5.33 5.94 5.72 4.51 2.91 94.65%
DY 1.20 1.41 0.99 0.96 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.66 0.67 0.73 0.78 1.27 -44.12%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 17/05/17 -
Price 0.74 0.92 0.835 1.13 1.06 1.19 1.29 -
P/RPS 1.65 1.80 1.43 1.77 1.73 2.17 2.92 -31.62%
P/EPS 11.27 11.49 15.52 18.31 16.26 22.00 34.93 -52.92%
EY 8.87 8.70 6.44 5.46 6.15 4.55 2.86 112.52%
DY 1.35 1.09 1.20 0.88 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.55 0.72 0.68 0.77 1.29 -48.95%

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