[UEMS] QoQ TTM Result on 31-Mar-2015 [#1]

Stock

[UEMS] UEM SUNRISE BERHAD

Announcement Date

21-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -1.75%

YoY- 9.77%

Quarter Report

UEMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	1,749,866	2,484,169	2,602,248	2,677,568	2,661,674	1,893,437	2,100,810	-11.44%
YoY %	-29.56%	-4.54%	-2.81%	0.60%	40.57%	-9.87%	-	-
Horiz. %	83.29%	118.25%	123.87%	127.45%	126.70%	90.13%	100.00%	-
PBT	343,039	567,633	608,060	593,962	609,167	298,270	437,204	-14.89%
YoY %	-39.57%	-6.65%	2.37%	-2.50%	104.23%	-31.78%	-	-
Horiz. %	78.46%	129.83%	139.08%	135.85%	139.33%	68.22%	100.00%	-
Tax	-86,049	-110,532	-127,286	-122,581	-129,391	-12,547	-40,131	66.05%
YoY %	22.15%	13.16%	-3.84%	5.26%	-931.25%	68.73%	-	-
Horiz. %	214.42%	275.43%	317.18%	305.45%	322.42%	31.27%	100.00%	-
NP	256,990	457,101	480,774	471,381	479,776	285,723	397,073	-25.11%
YoY %	-43.78%	-4.92%	1.99%	-1.75%	67.92%	-28.04%	-	-
Horiz. %	64.72%	115.12%	121.08%	118.71%	120.83%	71.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	257,212	457,175	480,929	471,542	479,927	285,499	396,770	-25.03%
YoY %	-43.74%	-4.94%	1.99%	-1.75%	68.10%	-28.04%	-	-
Horiz. %	64.83%	115.22%	121.21%	118.85%	120.96%	71.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	19.47%	20.93%	20.64%	21.24%	4.21%	9.18%	-
YoY %	28.81%	-6.98%	1.41%	-2.82%	404.51%	-54.14%	-	-
Horiz. %	273.20%	212.09%	228.00%	224.84%	231.37%	45.86%	100.00%	-
Total Cost	1,492,876	2,027,068	2,121,474	2,206,187	2,181,898	1,607,714	1,703,737	-8.40%
YoY %	-26.35%	-4.45%	-3.84%	1.11%	35.71%	-5.64%	-	-
Horiz. %	87.62%	118.98%	124.52%	129.49%	128.07%	94.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,806,154	6,443,158	6,352,410	6,352,410	6,352,410	6,034,790	5,998,353	8.76%
YoY %	5.63%	1.43%	0.00%	0.00%	5.26%	0.61%	-	-
Horiz. %	113.47%	107.42%	105.90%	105.90%	105.90%	100.61%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	72,598	136,123	136,123	136,123	136,123	174,471	174,203	-44.11%
YoY %	-46.67%	0.00%	0.00%	0.00%	-21.98%	0.15%	-	-
Horiz. %	41.67%	78.14%	78.14%	78.14%	78.14%	100.15%	100.00%	-
Div Payout %	28.23%	29.77%	28.30%	28.87%	28.36%	61.11%	43.91%	-
YoY %	-5.17%	5.19%	-1.97%	1.80%	-53.59%	39.17%	-	-
Horiz. %	64.29%	67.80%	64.45%	65.75%	64.59%	139.17%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	6,806,154	6,443,158	6,352,410	6,352,410	6,352,410	6,034,790	5,998,353	8.76%
YoY %	5.63%	1.43%	0.00%	0.00%	5.26%	0.61%	-	-
Horiz. %	113.47%	107.42%	105.90%	105.90%	105.90%	100.61%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	14.69%	18.40%	18.48%	17.60%	18.03%	15.09%	18.90%	-
YoY %	-20.16%	-0.43%	5.00%	-2.38%	19.48%	-20.16%	-	-
Horiz. %	77.72%	97.35%	97.78%	93.12%	95.40%	79.84%	100.00%	-
ROE	3.78%	7.10%	7.57%	7.42%	7.56%	4.73%	6.61%	-
YoY %	-46.76%	-6.21%	2.02%	-1.85%	59.83%	-28.44%	-	-
Horiz. %	57.19%	107.41%	114.52%	112.25%	114.37%	71.56%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	38.57	54.75	57.35	59.01	58.66	41.73	46.23	-11.34%
YoY %	-29.55%	-4.53%	-2.81%	0.60%	40.57%	-9.73%	-	-
Horiz. %	83.43%	118.43%	124.05%	127.64%	126.89%	90.27%	100.00%	-
EPS	5.67	10.08	10.60	10.39	10.58	6.29	8.73	-24.94%
YoY %	-43.75%	-4.91%	2.02%	-1.80%	68.20%	-27.95%	-	-
Horiz. %	64.95%	115.46%	121.42%	119.01%	121.19%	72.05%	100.00%	-
DPS	1.60	3.00	3.00	3.00	3.00	3.85	3.83	-44.02%
YoY %	-46.67%	0.00%	0.00%	0.00%	-22.08%	0.52%	-	-
Horiz. %	41.78%	78.33%	78.33%	78.33%	78.33%	100.52%	100.00%	-
NAPS	1.50	1.42	1.40	1.40	1.40	1.33	1.32	8.87%
YoY %	5.63%	1.43%	0.00%	0.00%	5.26%	0.76%	-	-
Horiz. %	113.64%	107.58%	106.06%	106.06%	106.06%	100.76%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 4,537,436
RPS	34.59	49.11	51.44	52.93	52.62	37.43	41.53	-11.44%
YoY %	-29.57%	-4.53%	-2.82%	0.59%	40.58%	-9.87%	-	-
Horiz. %	83.29%	118.25%	123.86%	127.45%	126.70%	90.13%	100.00%	-
EPS	5.08	9.04	9.51	9.32	9.49	5.64	7.84	-25.06%
YoY %	-43.81%	-4.94%	2.04%	-1.79%	68.26%	-28.06%	-	-
Horiz. %	64.80%	115.31%	121.30%	118.88%	121.05%	71.94%	100.00%	-
DPS	1.44	2.69	2.69	2.69	2.69	3.45	3.44	-43.95%
YoY %	-46.47%	0.00%	0.00%	0.00%	-22.03%	0.29%	-	-
Horiz. %	41.86%	78.20%	78.20%	78.20%	78.20%	100.29%	100.00%	-
NAPS	1.3455	1.2737	1.2558	1.2558	1.2558	1.193	1.1858	8.76%
YoY %	5.64%	1.43%	0.00%	0.00%	5.26%	0.61%	-	-
Horiz. %	113.47%	107.41%	105.90%	105.90%	105.90%	100.61%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	1.12	1.23	0.975	1.38	1.41	1.82	2.03	-
P/RPS	2.90	2.25	1.70	2.34	2.40	4.36	4.39	-24.09%
YoY %	28.89%	32.35%	-27.35%	-2.50%	-44.95%	-0.68%	-	-
Horiz. %	66.06%	51.25%	38.72%	53.30%	54.67%	99.32%	100.00%	-
P/EPS	19.76	12.21	9.20	13.28	13.33	28.93	23.25	-10.24%
YoY %	61.83%	32.72%	-30.72%	-0.38%	-53.92%	24.43%	-	-
Horiz. %	84.99%	52.52%	39.57%	57.12%	57.33%	124.43%	100.00%	-
EY	5.06	8.19	10.87	7.53	7.50	3.46	4.30	11.42%
YoY %	-38.22%	-24.66%	44.36%	0.40%	116.76%	-19.53%	-	-
Horiz. %	117.67%	190.47%	252.79%	175.12%	174.42%	80.47%	100.00%	-
DY	1.43	2.44	3.08	2.17	2.13	2.11	1.89	-16.92%
YoY %	-41.39%	-20.78%	41.94%	1.88%	0.95%	11.64%	-	-
Horiz. %	75.66%	129.10%	162.96%	114.81%	112.70%	111.64%	100.00%	-
P/NAPS	0.75	0.87	0.70	0.99	1.01	1.37	1.54	-38.01%
YoY %	-13.79%	24.29%	-29.29%	-1.98%	-26.28%	-11.04%	-	-
Horiz. %	48.70%	56.49%	45.45%	64.29%	65.58%	88.96%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	26/11/15	17/08/15	21/05/15	26/02/15	26/11/14	25/08/14	-
Price	1.00	1.18	0.88	1.16	1.38	1.80	1.94	-
P/RPS	2.59	2.16	1.53	1.97	2.35	4.31	4.20	-27.48%
YoY %	19.91%	41.18%	-22.34%	-16.17%	-45.48%	2.62%	-	-
Horiz. %	61.67%	51.43%	36.43%	46.90%	55.95%	102.62%	100.00%	-
P/EPS	17.64	11.71	8.30	11.16	13.05	28.61	22.22	-14.22%
YoY %	50.64%	41.08%	-25.63%	-14.48%	-54.39%	28.76%	-	-
Horiz. %	79.39%	52.70%	37.35%	50.23%	58.73%	128.76%	100.00%	-
EY	5.67	8.54	12.04	8.96	7.66	3.50	4.50	16.60%
YoY %	-33.61%	-29.07%	34.37%	16.97%	118.86%	-22.22%	-	-
Horiz. %	126.00%	189.78%	267.56%	199.11%	170.22%	77.78%	100.00%	-
DY	1.60	2.54	3.41	2.59	2.17	2.14	1.98	-13.20%
YoY %	-37.01%	-25.51%	31.66%	19.35%	1.40%	8.08%	-	-
Horiz. %	80.81%	128.28%	172.22%	130.81%	109.60%	108.08%	100.00%	-
P/NAPS	0.67	0.83	0.63	0.83	0.99	1.35	1.47	-40.69%
YoY %	-19.28%	31.75%	-24.10%	-16.16%	-26.67%	-8.16%	-	-
Horiz. %	45.58%	56.46%	42.86%	56.46%	67.35%	91.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos