[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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 16:30:00

MACD/RSI

30 Mins

SELL

2024-05-15 16:30:00

EMA 5

10 Mins

BUY

2024-05-15 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

898

YTLPOWR

YTL POWER INTERNATIONAL BHD

622

MPI

MALAYSIAN PACIFIC INDUSTRIES

575

PTRANS

PERAK TRANSIT BERHAD

570

HARTA

HARTALEGA HOLDINGS BHD

555

HLIND

HONG LEONG INDUSTRIES BHD

554

GENTING

GENTING BHD

485

SENDAI

EVERSENDAI CORPORATION BERHAD

446

MYEG

MY E.G. SERVICES BHD

432

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More