[UEMS] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -431.12%
YoY- 56.95%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 799,508 917,087 1,137,210 714,878 525,246 1,747,432 1,291,197 -7.67%
PBT 74,775 85,964 93,238 -66,179 -130,441 178,494 346,150 -22.52%
Tax -24,624 -31,367 -31,722 6,505 -14,523 -80,909 -85,382 -18.70%
NP 50,151 54,597 61,516 -59,674 -144,964 97,585 260,768 -24.00%
-
NP to SH 50,011 48,389 60,074 -62,067 -144,166 97,556 260,252 -24.01%
-
Tax Rate 32.93% 36.49% 34.02% - - 45.33% 24.67% -
Total Cost 749,357 862,490 1,075,694 774,552 670,210 1,649,847 1,030,429 -5.16%
-
Net Worth 6,778,358 6,778,358 6,727,773 6,828,943 7,033,025 7,169,149 7,078,399 -0.71%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 6,778,358 6,778,358 6,727,773 6,828,943 7,033,025 7,169,149 7,078,399 -0.71%
NOSH 5,058,476 5,058,476 5,058,476 5,058,476 4,537,436 4,537,436 4,537,436 1.82%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.27% 5.95% 5.41% -8.35% -27.60% 5.58% 20.20% -
ROE 0.74% 0.71% 0.89% -0.91% -2.05% 1.36% 3.68% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 15.81 18.13 22.48 14.13 11.58 38.51 28.46 -9.32%
EPS 0.98 0.98 1.19 -1.23 -3.18 2.15 5.56 -25.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.33 1.35 1.55 1.58 1.56 -2.49%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 15.81 18.13 22.48 14.13 10.38 34.54 25.53 -7.66%
EPS 0.98 0.98 1.19 -1.23 -2.85 1.93 5.14 -24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.33 1.35 1.3903 1.4173 1.3993 -0.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.00 0.845 0.26 0.37 0.365 0.665 0.83 -
P/RPS 6.33 4.66 1.16 2.62 3.15 1.73 2.92 13.75%
P/EPS 101.15 88.33 21.89 -30.16 -11.49 30.93 14.47 38.23%
EY 0.99 1.13 4.57 -3.32 -8.70 3.23 6.91 -27.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.20 0.27 0.24 0.42 0.53 5.95%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 15/11/23 23/11/22 24/11/21 24/11/20 26/11/19 28/11/18 -
Price 0.965 0.80 0.21 0.345 0.40 0.735 0.74 -
P/RPS 6.11 4.41 0.93 2.44 3.46 1.91 2.60 15.28%
P/EPS 97.61 83.63 17.68 -28.12 -12.59 34.19 12.90 40.07%
EY 1.02 1.20 5.66 -3.56 -7.94 2.93 7.75 -28.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.16 0.26 0.26 0.47 0.47 7.36%

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