[UEMS] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 72.06%
YoY- -20.17%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,473,428 1,211,216 1,136,881 2,909,461 2,043,986 2,903,442 1,841,479 -3.64%
PBT 133,543 -215,200 -195,331 384,528 416,384 438,653 217,648 -7.81%
Tax -51,479 1,796 -81,385 -161,858 -135,566 -157,045 -69,309 -4.83%
NP 82,064 -213,404 -276,716 222,670 280,818 281,608 148,339 -9.39%
-
NP to SH 80,539 -214,326 -277,284 223,801 280,333 280,085 147,302 -9.56%
-
Tax Rate 38.55% - - 42.09% 32.56% 35.80% 31.84% -
Total Cost 1,391,364 1,424,620 1,413,597 2,686,791 1,763,168 2,621,834 1,693,140 -3.21%
-
Net Worth 6,778,358 6,677,188 6,879,527 7,305,272 7,078,399 7,078,399 6,851,528 -0.17%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 25,292 - - - - 45,374 - -
Div Payout % 31.40% - - - - 16.20% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 6,778,358 6,677,188 6,879,527 7,305,272 7,078,399 7,078,399 6,851,528 -0.17%
NOSH 5,058,476 5,058,476 5,058,476 4,537,436 4,537,436 4,537,436 4,537,436 1.82%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.57% -17.62% -24.34% 7.65% 13.74% 9.70% 8.06% -
ROE 1.19% -3.21% -4.03% 3.06% 3.96% 3.96% 2.15% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.13 23.94 22.47 64.12 45.05 63.99 40.58 -5.37%
EPS 1.59 -4.24 -5.48 4.93 6.00 6.17 2.97 -9.88%
DPS 0.50 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.34 1.32 1.36 1.61 1.56 1.56 1.51 -1.97%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.13 23.94 22.47 57.52 40.41 57.40 36.40 -3.64%
EPS 1.59 -4.24 -5.48 4.42 5.54 5.54 2.91 -9.57%
DPS 0.50 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 1.34 1.32 1.36 1.4442 1.3993 1.3993 1.3545 -0.17%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.255 0.32 0.495 0.705 0.665 1.04 1.05 -
P/RPS 0.88 1.34 2.20 1.10 1.48 1.63 2.59 -16.45%
P/EPS 16.02 -7.55 -9.03 14.29 10.76 16.85 32.34 -11.04%
EY 6.24 -13.24 -11.07 7.00 9.29 5.94 3.09 12.42%
DY 1.96 0.00 0.00 0.00 0.00 0.96 0.00 -
P/NAPS 0.19 0.24 0.36 0.44 0.43 0.67 0.70 -19.52%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 23/02/22 24/03/21 24/02/20 26/02/19 27/02/18 27/02/17 -
Price 0.26 0.355 0.45 0.615 0.845 1.13 1.15 -
P/RPS 0.89 1.48 2.00 0.96 1.88 1.77 2.83 -17.52%
P/EPS 16.33 -8.38 -8.21 12.47 13.68 18.31 35.42 -12.10%
EY 6.12 -11.94 -12.18 8.02 7.31 5.46 2.82 13.77%
DY 1.92 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.19 0.27 0.33 0.38 0.54 0.72 0.76 -20.62%

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