[UEMS] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[UEMS] UEM SUNRISE BERHAD

Announcement Date

29-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -0.04%

YoY- 69.51%

Quarter Report

UEMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	1,755,668	2,602,248	2,100,810	2,289,654	1,820,647	1,040,522	410,418	27.38%
YoY %	-32.53%	23.87%	-8.25%	25.76%	74.97%	153.53%	-	-
Horiz. %	427.78%	634.05%	511.87%	557.88%	443.61%	253.53%	100.00%	-
PBT	251,983	608,060	437,204	754,496	424,837	292,619	161,287	7.71%
YoY %	-58.56%	39.08%	-42.05%	77.60%	45.18%	81.43%	-	-
Horiz. %	156.23%	377.00%	271.07%	467.80%	263.40%	181.43%	100.00%	-
Tax	-74,433	-127,286	-40,131	-149,734	-66,336	-34,330	-11,136	37.20%
YoY %	41.52%	-217.18%	73.20%	-125.72%	-93.23%	-208.28%	-	-
Horiz. %	668.40%	1,143.01%	360.37%	1,344.59%	595.69%	308.28%	100.00%	-
NP	177,550	480,774	397,073	604,762	358,501	258,289	150,151	2.83%
YoY %	-63.07%	21.08%	-34.34%	68.69%	38.80%	72.02%	-	-
Horiz. %	118.25%	320.19%	264.45%	402.77%	238.76%	172.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,843	480,929	396,770	605,018	356,930	257,589	149,572	2.92%
YoY %	-63.02%	21.21%	-34.42%	69.51%	38.57%	72.22%	-	-
Horiz. %	118.90%	321.54%	265.27%	404.50%	238.63%	172.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.54%	20.93%	9.18%	19.85%	15.61%	11.73%	6.90%	-
YoY %	41.14%	128.00%	-53.75%	27.16%	33.08%	70.00%	-	-
Horiz. %	428.12%	303.33%	133.04%	287.68%	226.23%	170.00%	100.00%	-
Total Cost	1,578,118	2,121,474	1,703,737	1,684,892	1,462,146	782,233	260,267	35.00%
YoY %	-25.61%	24.52%	1.12%	15.23%	86.92%	200.55%	-	-
Horiz. %	606.35%	815.11%	654.61%	647.37%	561.79%	300.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,760,779	6,352,410	5,998,353	5,677,169	5,012,084	4,221,290	2,296,113	19.70%
YoY %	6.43%	5.90%	5.66%	13.27%	18.73%	83.85%	-	-
Horiz. %	294.44%	276.66%	261.24%	247.25%	218.29%	183.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	72,598	136,123	174,203	129,854	-	-	-	-
YoY %	-46.67%	-21.86%	34.15%	0.00%	-	-	-	-
Horiz. %	55.91%	104.83%	134.15%	100.00%	-	-	-	-
Div Payout %	40.82%	28.30%	43.91%	21.46%	-	-	-	-
YoY %	44.24%	-35.55%	104.61%	0.00%	-	-	-	-
Horiz. %	190.21%	131.87%	204.61%	100.00%	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	6,760,779	6,352,410	5,998,353	5,677,169	5,012,084	4,221,290	2,296,113	19.70%
YoY %	6.43%	5.90%	5.66%	13.27%	18.73%	83.85%	-	-
Horiz. %	294.44%	276.66%	261.24%	247.25%	218.29%	183.85%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,435,289	4,320,763	4,098,340	3,280,162	5.55%
YoY %	0.00%	0.00%	2.30%	2.65%	5.43%	24.94%	-	-
Horiz. %	138.33%	138.33%	138.33%	135.22%	131.72%	124.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	10.11%	18.48%	18.90%	26.41%	19.69%	24.82%	36.58%	-
YoY %	-45.29%	-2.22%	-28.44%	34.13%	-20.67%	-32.15%	-	-
Horiz. %	27.64%	50.52%	51.67%	72.20%	53.83%	67.85%	100.00%	-
ROE	2.63%	7.57%	6.61%	10.66%	7.12%	6.10%	6.51%	-
YoY %	-65.26%	14.52%	-37.99%	49.72%	16.72%	-6.30%	-	-
Horiz. %	40.40%	116.28%	101.54%	163.75%	109.37%	93.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	38.69	57.35	46.23	51.62	42.14	25.39	12.51	20.68%
YoY %	-32.54%	24.05%	-10.44%	22.50%	65.97%	102.96%	-	-
Horiz. %	309.27%	458.43%	369.54%	412.63%	336.85%	202.96%	100.00%	-
EPS	3.92	10.60	8.73	13.64	8.26	6.29	4.56	-2.48%
YoY %	-63.02%	21.42%	-36.00%	65.13%	31.32%	37.94%	-	-
Horiz. %	85.96%	232.46%	191.45%	299.12%	181.14%	137.94%	100.00%	-
DPS	1.60	3.00	3.83	2.93	0.00	0.00	0.00	-
YoY %	-46.67%	-21.67%	30.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.61%	102.39%	130.72%	100.00%	-	-	-	-
NAPS	1.49	1.40	1.32	1.28	1.16	1.03	0.70	13.40%
YoY %	6.43%	6.06%	3.12%	10.34%	12.62%	47.14%	-	-
Horiz. %	212.86%	200.00%	188.57%	182.86%	165.71%	147.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 4,435,289
RPS	34.71	51.44	41.53	45.26	35.99	20.57	8.11	27.39%
YoY %	-32.52%	23.86%	-8.24%	25.76%	74.96%	153.64%	-	-
Horiz. %	427.99%	634.28%	512.08%	558.08%	443.77%	253.64%	100.00%	-
EPS	3.52	9.51	7.84	11.96	7.06	5.09	2.96	2.92%
YoY %	-62.99%	21.30%	-34.45%	69.41%	38.70%	71.96%	-	-
Horiz. %	118.92%	321.28%	264.86%	404.05%	238.51%	171.96%	100.00%	-
DPS	1.44	2.69	3.44	2.57	0.00	0.00	0.00	-
YoY %	-46.47%	-21.80%	33.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	56.03%	104.67%	133.85%	100.00%	-	-	-	-
NAPS	1.3365	1.2558	1.1858	1.1223	0.9908	0.8345	0.4539	19.70%
YoY %	6.43%	5.90%	5.66%	13.27%	18.73%	83.85%	-	-
Horiz. %	294.45%	276.67%	261.25%	247.26%	218.29%	183.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.03	0.975	2.03	3.12	2.08	2.81	1.46	-
P/RPS	2.66	1.70	4.39	6.04	4.94	11.07	11.67	-21.82%
YoY %	56.47%	-61.28%	-27.32%	22.27%	-55.37%	-5.14%	-	-
Horiz. %	22.79%	14.57%	37.62%	51.76%	42.33%	94.86%	100.00%	-
P/EPS	26.28	9.20	23.25	22.87	25.18	44.71	32.02	-3.23%
YoY %	185.65%	-60.43%	1.66%	-9.17%	-43.68%	39.63%	-	-
Horiz. %	82.07%	28.73%	72.61%	71.42%	78.64%	139.63%	100.00%	-
EY	3.81	10.87	4.30	4.37	3.97	2.24	3.12	3.38%
YoY %	-64.95%	152.79%	-1.60%	10.08%	77.23%	-28.21%	-	-
Horiz. %	122.12%	348.40%	137.82%	140.06%	127.24%	71.79%	100.00%	-
DY	1.55	3.08	1.89	0.94	0.00	0.00	0.00	-
YoY %	-49.68%	62.96%	101.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	164.89%	327.66%	201.06%	100.00%	-	-	-	-
P/NAPS	0.69	0.70	1.54	2.44	1.79	2.73	2.09	-16.85%
YoY %	-1.43%	-54.55%	-36.89%	36.31%	-34.43%	30.62%	-	-
Horiz. %	33.01%	33.49%	73.68%	116.75%	85.65%	130.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	17/08/15	25/08/14	29/08/13	29/08/12	25/08/11	27/08/10	-
Price	1.08	0.88	1.94	2.44	1.89	2.10	1.64	-
P/RPS	2.79	1.53	4.20	4.73	4.49	8.27	13.11	-22.71%
YoY %	82.35%	-63.57%	-11.21%	5.35%	-45.71%	-36.92%	-	-
Horiz. %	21.28%	11.67%	32.04%	36.08%	34.25%	63.08%	100.00%	-
P/EPS	27.55	8.30	22.22	17.89	22.88	33.41	35.97	-4.34%
YoY %	231.93%	-62.65%	24.20%	-21.81%	-31.52%	-7.12%	-	-
Horiz. %	76.59%	23.07%	61.77%	49.74%	63.61%	92.88%	100.00%	-
EY	3.63	12.04	4.50	5.59	4.37	2.99	2.78	4.54%
YoY %	-69.85%	167.56%	-19.50%	27.92%	46.15%	7.55%	-	-
Horiz. %	130.58%	433.09%	161.87%	201.08%	157.19%	107.55%	100.00%	-
DY	1.48	3.41	1.98	1.20	0.00	0.00	0.00	-
YoY %	-56.60%	72.22%	65.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	123.33%	284.17%	165.00%	100.00%	-	-	-	-
P/NAPS	0.72	0.63	1.47	1.91	1.63	2.04	2.34	-17.82%
YoY %	14.29%	-57.14%	-23.04%	17.18%	-20.10%	-12.82%	-	-
Horiz. %	30.77%	26.92%	62.82%	81.62%	69.66%	87.18%	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