[UEMS] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 34.84%
YoY- -10.96%
Quarter Report
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,291,197 2,155,324 1,216,817 1,142,819 1,320,324 1,852,176 1,247,943 0.56%
PBT 346,150 356,187 134,870 218,442 259,976 647,971 311,378 1.77%
Tax -85,382 -112,264 -39,752 -33,678 -52,537 -147,146 -63,925 4.93%
NP 260,768 243,923 95,118 184,764 207,439 500,825 247,453 0.87%
-
NP to SH 260,252 242,426 94,013 184,791 207,543 501,185 247,084 0.86%
-
Tax Rate 24.67% 31.52% 29.47% 15.42% 20.21% 22.71% 20.53% -
Total Cost 1,030,429 1,911,401 1,121,699 958,055 1,112,885 1,351,351 1,000,490 0.49%
-
Net Worth 7,078,399 7,123,774 6,715,405 6,443,158 6,034,790 5,757,739 5,106,113 5.59%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 7,078,399 7,123,774 6,715,405 6,443,158 6,034,790 5,757,739 5,106,113 5.59%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,361,923 4,327,215 0.79%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.20% 11.32% 7.82% 16.17% 15.71% 27.04% 19.83% -
ROE 3.68% 3.40% 1.40% 2.87% 3.44% 8.70% 4.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.46 47.50 26.82 25.19 29.10 42.46 28.84 -0.22%
EPS 5.56 5.34 1.79 4.07 4.57 11.49 5.71 -0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.57 1.48 1.42 1.33 1.32 1.18 4.76%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.53 42.61 24.06 22.59 26.10 36.62 24.67 0.57%
EPS 5.14 4.79 1.86 3.65 4.10 9.91 4.88 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3993 1.4083 1.3276 1.2737 1.193 1.1382 1.0094 5.59%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.83 1.14 1.18 1.23 1.82 2.55 1.68 -
P/RPS 2.92 2.40 4.40 4.88 6.25 6.01 5.83 -10.87%
P/EPS 14.47 21.34 56.95 30.20 39.79 22.19 29.42 -11.14%
EY 6.91 4.69 1.76 3.31 2.51 4.51 3.40 12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 0.80 0.87 1.37 1.93 1.42 -15.14%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 20/11/17 30/11/16 26/11/15 26/11/14 25/11/13 28/11/12 -
Price 0.74 1.06 1.04 1.18 1.80 2.25 2.12 -
P/RPS 2.60 2.23 3.88 4.69 6.19 5.30 7.35 -15.89%
P/EPS 12.90 19.84 50.19 28.97 39.35 19.58 37.13 -16.14%
EY 7.75 5.04 1.99 3.45 2.54 5.11 2.69 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.70 0.83 1.35 1.70 1.80 -20.04%

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