[UEMS] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 108.87%
YoY- 540.38%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 224,956 240,778 416,451 252,693 195,854 419,256 287,741 -4.01%
PBT 10,403 27,617 35,779 -490 -8,696 42,232 29,480 -15.92%
Tax -1,114 -11,845 -16,575 -3,453 -13,428 -11,908 -4,294 -20.12%
NP 9,289 15,772 19,204 -3,943 -22,124 30,324 25,186 -15.30%
-
NP to SH 8,178 15,354 19,020 -4,319 -21,937 30,097 25,287 -17.13%
-
Tax Rate 10.71% 42.89% 46.33% - - 28.20% 14.57% -
Total Cost 215,667 225,006 397,247 256,636 217,978 388,932 262,555 -3.22%
-
Net Worth 6,828,943 6,727,773 6,727,773 6,930,112 7,169,149 7,123,774 6,896,902 -0.16%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 6,828,943 6,727,773 6,727,773 6,930,112 7,169,149 7,123,774 6,896,902 -0.16%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.13% 6.55% 4.61% -1.56% -11.30% 7.23% 8.75% -
ROE 0.12% 0.23% 0.28% -0.06% -0.31% 0.42% 0.37% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.45 4.76 8.23 5.00 4.32 9.24 6.34 -5.72%
EPS 0.16 0.30 0.38 -0.09 -0.48 0.66 0.56 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.33 1.37 1.58 1.57 1.52 -1.95%
Adjusted Per Share Value based on latest NOSH - 5,058,476
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.45 4.76 8.23 5.00 3.87 8.29 5.69 -4.01%
EPS 0.16 0.30 0.38 -0.09 -0.43 0.59 0.50 -17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.33 1.37 1.4173 1.4083 1.3634 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 0.265 0.34 0.435 0.395 0.82 1.01 -
P/RPS 27.21 5.57 4.13 8.71 9.15 8.87 15.93 9.32%
P/EPS 748.44 87.31 90.42 -509.48 -81.70 123.62 181.23 26.63%
EY 0.13 1.15 1.11 -0.20 -1.22 0.81 0.55 -21.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.20 0.26 0.32 0.25 0.52 0.66 5.30%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 18/05/23 25/05/22 24/05/21 19/06/20 23/05/19 28/05/18 -
Price 1.15 0.26 0.325 0.42 0.45 0.85 0.835 -
P/RPS 25.86 5.46 3.95 8.41 10.43 9.20 13.17 11.89%
P/EPS 711.33 85.66 86.44 -491.91 -93.08 128.15 149.83 29.61%
EY 0.14 1.17 1.16 -0.20 -1.07 0.78 0.67 -22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.20 0.24 0.31 0.28 0.54 0.55 7.51%

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