[UEMS] YoY Quarter Result on 31-Mar-2016 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -95.83%
YoY- -94.32%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 419,256 287,741 420,335 257,750 417,445 401,551 697,735 -8.13%
PBT 42,232 29,480 41,063 6,015 65,024 80,229 283,673 -27.18%
Tax -11,908 -4,294 -17,178 -3,017 -11,904 -18,714 -72,872 -26.04%
NP 30,324 25,186 23,885 2,998 53,120 61,515 210,801 -27.60%
-
NP to SH 30,097 25,287 23,309 3,017 53,137 61,522 211,084 -27.71%
-
Tax Rate 28.20% 14.57% 41.83% 50.16% 18.31% 23.33% 25.69% -
Total Cost 388,932 262,555 396,450 254,752 364,325 340,036 486,934 -3.67%
-
Net Worth 7,123,774 6,896,902 4,537,436 6,806,154 6,352,410 6,080,164 5,536,629 4.28%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 7,123,774 6,896,902 4,537,436 6,806,154 6,352,410 6,080,164 5,536,629 4.28%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,325,491 0.80%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.23% 8.75% 5.68% 1.16% 12.73% 15.32% 30.21% -
ROE 0.42% 0.37% 0.51% 0.04% 0.84% 1.01% 3.81% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 9.24 6.34 9.26 5.68 9.20 8.85 16.13 -8.86%
EPS 0.66 0.56 0.51 0.07 1.17 1.36 4.88 -28.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.00 1.50 1.40 1.34 1.28 3.46%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.29 5.69 8.31 5.10 8.25 7.94 13.79 -8.12%
EPS 0.59 0.50 0.46 0.06 1.05 1.22 4.17 -27.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4083 1.3634 0.897 1.3455 1.2558 1.202 1.0945 4.28%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.82 1.01 1.27 1.14 1.38 2.20 2.73 -
P/RPS 8.87 15.93 13.71 20.07 15.00 24.86 16.92 -10.20%
P/EPS 123.62 181.23 247.22 1,714.51 117.84 162.26 55.94 14.12%
EY 0.81 0.55 0.40 0.06 0.85 0.62 1.79 -12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.66 1.27 0.76 0.99 1.64 2.13 -20.93%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 28/05/18 17/05/17 27/05/16 21/05/15 26/05/14 28/05/13 -
Price 0.85 0.835 1.29 1.00 1.16 2.23 3.65 -
P/RPS 9.20 13.17 13.93 17.60 12.61 25.20 22.63 -13.92%
P/EPS 128.15 149.83 251.12 1,503.96 99.05 164.47 74.80 9.38%
EY 0.78 0.67 0.40 0.07 1.01 0.61 1.34 -8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 1.29 0.67 0.83 1.66 2.85 -24.20%

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