[UEMS] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 10.57%
YoY- -57.27%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,879,116 1,591,126 1,579,522 1,698,374 2,347,330 1,629,126 1,394,176 12.83%
PBT 458,156 158,584 340,696 342,910 841,030 403,878 264,696 9.56%
Tax -144,300 -43,404 -66,636 -70,846 -204,896 -79,966 -51,902 18.56%
NP 313,856 115,180 274,060 272,064 636,134 323,912 212,794 6.68%
-
NP to SH 311,648 115,360 274,098 272,094 636,836 323,516 213,080 6.53%
-
Tax Rate 31.50% 27.37% 19.56% 20.66% 24.36% 19.80% 19.61% -
Total Cost 2,565,260 1,475,946 1,305,462 1,426,310 1,711,196 1,305,214 1,181,382 13.78%
-
Net Worth 6,987,651 6,760,779 6,352,410 5,989,415 5,677,169 5,017,092 4,140,988 9.10%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,987,651 6,760,779 6,352,410 5,989,415 5,677,169 5,017,092 4,140,988 9.10%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,435,289 4,325,080 4,020,377 2.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.90% 7.24% 17.35% 16.02% 27.10% 19.88% 15.26% -
ROE 4.46% 1.71% 4.31% 4.54% 11.22% 6.45% 5.15% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 63.45 35.07 34.81 37.43 52.92 37.67 34.68 10.58%
EPS 6.86 1.98 6.04 6.00 14.58 7.48 5.30 4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.49 1.40 1.32 1.28 1.16 1.03 6.92%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.92 31.45 31.23 33.57 46.40 32.21 27.56 12.83%
EPS 6.16 2.28 5.42 5.38 12.59 6.40 4.21 6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3814 1.3365 1.2558 1.184 1.1223 0.9918 0.8186 9.10%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.20 1.03 0.975 2.03 3.12 2.08 2.81 -
P/RPS 1.89 2.94 2.80 5.42 5.90 5.52 8.10 -21.52%
P/EPS 17.47 40.51 16.14 33.85 21.73 27.81 53.02 -16.87%
EY 5.72 2.47 6.20 2.95 4.60 3.60 1.89 20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.69 0.70 1.54 2.44 1.79 2.73 -18.82%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 30/08/16 17/08/15 25/08/14 29/08/13 29/08/12 25/08/11 -
Price 1.19 1.08 0.88 1.94 2.44 1.89 2.10 -
P/RPS 1.88 3.08 2.53 5.18 4.61 5.02 6.06 -17.70%
P/EPS 17.33 42.48 14.57 32.35 16.99 25.27 39.62 -12.86%
EY 5.77 2.35 6.86 3.09 5.88 3.96 2.52 14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.63 1.47 1.91 1.63 2.04 -14.97%

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