[UEMS] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	430,179	604,733	781,451	501,835	307,811	1,419,824	861,093	-10.91%
YoY %	-28.86%	-22.61%	55.72%	63.03%	-78.32%	64.89%	-	-
Horiz. %	49.96%	70.23%	90.75%	58.28%	35.75%	164.89%	100.00%	-
PBT	36,781	72,564	68,014	-27,256	-108,495	129,044	319,124	-30.21%
YoY %	-49.31%	6.69%	349.54%	74.88%	-184.08%	-59.56%	-	-
Horiz. %	11.53%	22.74%	21.31%	-8.54%	-34.00%	40.44%	100.00%	-
Tax	-10,308	-28,902	-27,819	15,932	-7,327	-58,499	-79,823	-28.88%
YoY %	64.33%	-3.89%	-274.61%	317.44%	87.47%	26.71%	-	-
Horiz. %	12.91%	36.21%	34.85%	-19.96%	9.18%	73.29%	100.00%	-
NP	26,473	43,662	40,195	-11,324	-115,822	70,545	239,301	-30.69%
YoY %	-39.37%	8.63%	454.95%	90.22%	-264.18%	-70.52%	-	-
Horiz. %	11.06%	18.25%	16.80%	-4.73%	-48.40%	29.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,021	40,052	39,721	-11,686	-115,294	70,458	239,079	-30.44%
YoY %	-32.54%	0.83%	439.90%	89.86%	-263.64%	-70.53%	-	-
Horiz. %	11.30%	16.75%	16.61%	-4.89%	-48.22%	29.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.03%	39.83%	40.90%	-	-	45.33%	25.01%	-
YoY %	-29.63%	-2.62%	0.00%	-	-	81.25%	-	-
Horiz. %	112.08%	159.26%	163.53%	-	-	181.25%	100.00%	-
Total Cost	403,706	561,071	741,256	513,159	423,633	1,349,279	621,792	-6.93%
YoY %	-28.05%	-24.31%	44.45%	21.13%	-68.60%	117.00%	-	-
Horiz. %	64.93%	90.23%	119.21%	82.53%	68.13%	217.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,828,943	6,778,358	6,727,773	6,930,112	7,033,025	7,169,149	7,033,025	-0.48%
YoY %	0.75%	0.75%	-2.92%	-1.46%	-1.90%	1.94%	-	-
Horiz. %	97.10%	96.38%	95.66%	98.54%	100.00%	101.94%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	6,828,943	6,778,358	6,727,773	6,930,112	7,033,025	7,169,149	7,033,025	-0.48%
YoY %	0.75%	0.75%	-2.92%	-1.46%	-1.90%	1.94%	-	-
Horiz. %	97.10%	96.38%	95.66%	98.54%	100.00%	101.94%	100.00%	-
NOSH	5,058,476	5,058,476	5,058,476	5,058,476	4,537,436	4,537,436	4,537,436	1.82%
YoY %	0.00%	0.00%	0.00%	11.48%	0.00%	0.00%	-	-
Horiz. %	111.48%	111.48%	111.48%	111.48%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	6.15%	7.22%	5.14%	-2.26%	-37.63%	4.97%	27.79%	-
YoY %	-14.82%	40.47%	327.43%	93.99%	-857.14%	-82.12%	-	-
Horiz. %	22.13%	25.98%	18.50%	-8.13%	-135.41%	17.88%	100.00%	-
ROE	0.40%	0.59%	0.59%	-0.17%	-1.64%	0.98%	3.40%	-
YoY %	-32.20%	0.00%	447.06%	89.63%	-267.35%	-71.18%	-	-
Horiz. %	11.76%	17.35%	17.35%	-5.00%	-48.24%	28.82%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	8.50	11.95	15.45	9.92	6.78	31.29	18.98	-12.52%
YoY %	-28.87%	-22.65%	55.75%	46.31%	-78.33%	64.86%	-	-
Horiz. %	44.78%	62.96%	81.40%	52.27%	35.72%	164.86%	100.00%	-
EPS	0.53	0.79	0.79	-0.23	-2.54	1.55	5.09	-31.38%
YoY %	-32.91%	0.00%	443.48%	90.94%	-263.87%	-69.55%	-	-
Horiz. %	10.41%	15.52%	15.52%	-4.52%	-49.90%	30.45%	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	1.35	1.34	1.33	1.37	1.55	1.58	1.55	-2.27%
YoY %	0.75%	0.75%	-2.92%	-11.61%	-1.90%	1.94%	-	-
Horiz. %	87.10%	86.45%	85.81%	88.39%	100.00%	101.94%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,058,476
RPS	8.50	11.95	15.45	9.92	6.09	28.07	17.02	-10.91%
YoY %	-28.87%	-22.65%	55.75%	62.89%	-78.30%	64.92%	-	-
Horiz. %	49.94%	70.21%	90.78%	58.28%	35.78%	164.92%	100.00%	-
EPS	0.53	0.79	0.79	-0.23	-2.28	1.39	4.73	-30.54%
YoY %	-32.91%	0.00%	443.48%	89.91%	-264.03%	-70.61%	-	-
Horiz. %	11.21%	16.70%	16.70%	-4.86%	-48.20%	29.39%	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	1.35	1.34	1.33	1.37	1.3903	1.4173	1.3903	-0.48%
YoY %	0.75%	0.75%	-2.92%	-1.46%	-1.91%	1.94%	-	-
Horiz. %	97.10%	96.38%	95.66%	98.54%	100.00%	101.94%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.08	0.27	0.31	0.39	0.435	0.80	0.71	-
P/RPS	12.70	2.26	2.01	3.93	6.41	2.56	3.74	22.57%
YoY %	461.95%	12.44%	-48.85%	-38.69%	150.39%	-31.55%	-	-
Horiz. %	339.57%	60.43%	53.74%	105.08%	171.39%	68.45%	100.00%	-
P/EPS	202.18	34.10	39.48	-168.82	-17.12	51.52	13.47	56.99%
YoY %	492.90%	-13.63%	123.39%	-886.10%	-133.23%	282.48%	-	-
Horiz. %	1,500.97%	253.16%	293.10%	-1,253.30%	-127.10%	382.48%	100.00%	-
EY	0.49	2.93	2.53	-0.59	-5.84	1.94	7.42	-36.39%
YoY %	-83.28%	15.81%	528.81%	89.90%	-401.03%	-73.85%	-	-
Horiz. %	6.60%	39.49%	34.10%	-7.95%	-78.71%	26.15%	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	0.80	0.20	0.23	0.28	0.28	0.51	0.46	9.65%
YoY %	300.00%	-13.04%	-17.86%	0.00%	-45.10%	10.87%	-	-
Horiz. %	173.91%	43.48%	50.00%	60.87%	60.87%	110.87%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	22/08/24	18/08/23	24/08/22	25/08/21	24/08/20	28/08/19	28/08/18	-
Price	0.995	0.62	0.30	0.37	0.405	0.66	0.915	-
P/RPS	11.70	5.19	1.94	3.73	5.97	2.11	4.82	15.91%
YoY %	125.43%	167.53%	-47.99%	-37.52%	182.94%	-56.22%	-	-
Horiz. %	242.74%	107.68%	40.25%	77.39%	123.86%	43.78%	100.00%	-
P/EPS	186.27	78.30	38.21	-160.16	-15.94	42.50	17.37	48.44%
YoY %	137.89%	104.92%	123.86%	-904.77%	-137.51%	144.67%	-	-
Horiz. %	1,072.37%	450.78%	219.98%	-922.05%	-91.77%	244.67%	100.00%	-
EY	0.54	1.28	2.62	-0.62	-6.27	2.35	5.76	-32.57%
YoY %	-57.81%	-51.15%	522.58%	90.11%	-366.81%	-59.20%	-	-
Horiz. %	9.38%	22.22%	45.49%	-10.76%	-108.85%	40.80%	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	0.74	0.46	0.23	0.27	0.26	0.42	0.59	3.84%
YoY %	60.87%	100.00%	-14.81%	3.85%	-38.10%	-28.81%	-	-
Horiz. %	125.42%	77.97%	38.98%	45.76%	44.07%	71.19%	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