[UEMS] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[UEMS] UEM SUNRISE BERHAD

Announcement Date

17-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 157.92%

YoY- 0.74%

Quarter Report

UEMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	861,093	1,439,558	795,563	789,761	849,187	1,173,665	814,563	0.92%
YoY %	-40.18%	80.95%	0.73%	-7.00%	-27.65%	44.09%	-	-
Horiz. %	105.71%	176.73%	97.67%	96.96%	104.25%	144.09%	100.00%	-
PBT	319,124	229,078	79,292	170,348	171,455	420,515	201,939	7.92%
YoY %	39.31%	188.90%	-53.45%	-0.65%	-59.23%	108.24%	-	-
Horiz. %	158.03%	113.44%	39.27%	84.36%	84.90%	208.24%	100.00%	-
Tax	-79,823	-72,150	-21,702	-33,318	-35,423	-102,448	-39,983	12.20%
YoY %	-10.63%	-232.46%	34.86%	5.94%	65.42%	-156.23%	-	-
Horiz. %	199.64%	180.45%	54.28%	83.33%	88.60%	256.23%	100.00%	-
NP	239,301	156,928	57,590	137,030	136,032	318,067	161,956	6.71%
YoY %	52.49%	172.49%	-57.97%	0.73%	-57.23%	96.39%	-	-
Horiz. %	147.76%	96.90%	35.56%	84.61%	83.99%	196.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	239,079	155,824	57,680	137,049	136,047	318,418	161,758	6.72%
YoY %	53.43%	170.15%	-57.91%	0.74%	-57.27%	96.85%	-	-
Horiz. %	147.80%	96.33%	35.66%	84.72%	84.11%	196.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	31.50%	27.37%	19.56%	20.66%	24.36%	19.80%	-
YoY %	-20.60%	15.09%	39.93%	-5.32%	-15.19%	23.03%	-	-
Horiz. %	126.31%	159.09%	138.23%	98.79%	104.34%	123.03%	100.00%	-
Total Cost	621,792	1,282,630	737,973	652,731	713,155	855,598	652,607	-0.80%
YoY %	-51.52%	73.80%	13.06%	-8.47%	-16.65%	31.10%	-	-
Horiz. %	95.28%	196.54%	113.08%	100.02%	109.28%	131.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,033,025	6,987,651	6,760,779	6,352,410	5,989,415	5,677,169	5,017,092	5.78%
YoY %	0.65%	3.36%	6.43%	6.06%	5.50%	13.16%	-	-
Horiz. %	140.18%	139.28%	134.75%	126.62%	119.38%	113.16%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	7,033,025	6,987,651	6,760,779	6,352,410	5,989,415	5,677,169	5,017,092	5.78%
YoY %	0.65%	3.36%	6.43%	6.06%	5.50%	13.16%	-	-
Horiz. %	140.18%	139.28%	134.75%	126.62%	119.38%	113.16%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,435,289	4,325,080	0.80%
YoY %	0.00%	0.00%	0.00%	0.00%	2.30%	2.55%	-	-
Horiz. %	104.91%	104.91%	104.91%	104.91%	104.91%	102.55%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	27.79%	10.90%	7.24%	17.35%	16.02%	27.10%	19.88%	-
YoY %	154.95%	50.55%	-58.27%	8.30%	-40.89%	36.32%	-	-
Horiz. %	139.79%	54.83%	36.42%	87.27%	80.58%	136.32%	100.00%	-
ROE	3.40%	2.23%	0.85%	2.16%	2.27%	5.61%	3.22%	-
YoY %	52.47%	162.35%	-60.65%	-4.85%	-59.54%	74.22%	-	-
Horiz. %	105.59%	69.25%	26.40%	67.08%	70.50%	174.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	18.98	31.73	17.53	17.41	18.72	26.46	18.83	0.13%
YoY %	-40.18%	81.00%	0.69%	-7.00%	-29.25%	40.52%	-	-
Horiz. %	100.80%	168.51%	93.10%	92.46%	99.42%	140.52%	100.00%	-
EPS	5.09	3.43	0.99	3.02	3.00	7.29	3.74	5.26%
YoY %	48.40%	246.46%	-67.22%	0.67%	-58.85%	94.92%	-	-
Horiz. %	136.10%	91.71%	26.47%	80.75%	80.21%	194.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.55	1.54	1.49	1.40	1.32	1.28	1.16	4.94%
YoY %	0.65%	3.36%	6.43%	6.06%	3.12%	10.34%	-	-
Horiz. %	133.62%	132.76%	128.45%	120.69%	113.79%	110.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 4,537,436
RPS	17.02	28.46	15.73	15.61	16.79	23.20	16.10	0.93%
YoY %	-40.20%	80.93%	0.77%	-7.03%	-27.63%	44.10%	-	-
Horiz. %	105.71%	176.77%	97.70%	96.96%	104.29%	144.10%	100.00%	-
EPS	4.73	3.08	1.14	2.71	2.69	6.29	3.20	6.72%
YoY %	53.57%	170.18%	-57.93%	0.74%	-57.23%	96.56%	-	-
Horiz. %	147.81%	96.25%	35.62%	84.69%	84.06%	196.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3903	1.3814	1.3365	1.2558	1.184	1.1223	0.9918	5.78%
YoY %	0.64%	3.36%	6.43%	6.06%	5.50%	13.16%	-	-
Horiz. %	140.18%	139.28%	134.75%	126.62%	119.38%	113.16%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.71	1.20	1.03	0.975	2.03	3.12	2.08	-
P/RPS	3.74	3.78	5.87	5.60	10.85	11.79	11.04	-16.50%
YoY %	-1.06%	-35.60%	4.82%	-48.39%	-7.97%	6.79%	-	-
Horiz. %	33.88%	34.24%	53.17%	50.72%	98.28%	106.79%	100.00%	-
P/EPS	13.47	34.94	81.03	32.28	67.70	43.46	55.61	-21.03%
YoY %	-61.45%	-56.88%	151.02%	-52.32%	55.78%	-21.85%	-	-
Horiz. %	24.22%	62.83%	145.71%	58.05%	121.74%	78.15%	100.00%	-
EY	7.42	2.86	1.23	3.10	1.48	2.30	1.80	26.61%
YoY %	159.44%	132.52%	-60.32%	109.46%	-35.65%	27.78%	-	-
Horiz. %	412.22%	158.89%	68.33%	172.22%	82.22%	127.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.78	0.69	0.70	1.54	2.44	1.79	-20.25%
YoY %	-41.03%	13.04%	-1.43%	-54.55%	-36.89%	36.31%	-	-
Horiz. %	25.70%	43.58%	38.55%	39.11%	86.03%	136.31%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	23/08/17	30/08/16	17/08/15	25/08/14	29/08/13	29/08/12	-
Price	0.915	1.19	1.08	0.88	1.94	2.44	1.89	-
P/RPS	4.82	3.75	6.16	5.06	10.37	9.22	10.04	-11.50%
YoY %	28.53%	-39.12%	21.74%	-51.21%	12.47%	-8.17%	-	-
Horiz. %	48.01%	37.35%	61.35%	50.40%	103.29%	91.83%	100.00%	-
P/EPS	17.37	34.65	84.96	29.14	64.70	33.99	50.53	-16.29%
YoY %	-49.87%	-59.22%	191.56%	-54.96%	90.35%	-32.73%	-	-
Horiz. %	34.38%	68.57%	168.14%	57.67%	128.04%	67.27%	100.00%	-
EY	5.76	2.89	1.18	3.43	1.55	2.94	1.98	19.46%
YoY %	99.31%	144.92%	-65.60%	121.29%	-47.28%	48.48%	-	-
Horiz. %	290.91%	145.96%	59.60%	173.23%	78.28%	148.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.59	0.77	0.72	0.63	1.47	1.91	1.63	-15.57%
YoY %	-23.38%	6.94%	14.29%	-57.14%	-23.04%	17.18%	-	-
Horiz. %	36.20%	47.24%	44.17%	38.65%	90.18%	117.18%	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