[UEMS] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	1,797,448	2,602,717	2,324,977	2,485,474	1,755,668	2,602,248	2,100,810	-2.56%
YoY %	-30.94%	11.95%	-6.46%	41.57%	-32.53%	23.87%	-	-
Horiz. %	85.56%	123.89%	110.67%	118.31%	83.57%	123.87%	100.00%	-
PBT	146,989	226,304	528,699	367,434	251,983	608,060	437,204	-16.59%
YoY %	-35.05%	-57.20%	43.89%	45.82%	-58.56%	39.08%	-	-
Horiz. %	33.62%	51.76%	120.93%	84.04%	57.64%	139.08%	100.00%	-
Tax	-110,686	-114,242	-164,718	-119,757	-74,433	-127,286	-40,131	18.40%
YoY %	3.11%	30.64%	-37.54%	-60.89%	41.52%	-217.18%	-	-
Horiz. %	275.81%	284.67%	410.45%	298.42%	185.48%	317.18%	100.00%	-
NP	36,303	112,062	363,981	247,677	177,550	480,774	397,073	-32.85%
YoY %	-67.60%	-69.21%	46.96%	39.50%	-63.07%	21.08%	-	-
Horiz. %	9.14%	28.22%	91.67%	62.38%	44.71%	121.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,049	111,712	363,340	245,446	177,843	480,929	396,770	-32.32%
YoY %	-65.94%	-69.25%	48.03%	38.01%	-63.02%	21.21%	-	-
Horiz. %	9.59%	28.16%	91.57%	61.86%	44.82%	121.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	75.30%	50.48%	31.16%	32.59%	29.54%	20.93%	9.18%	-
YoY %	49.17%	62.00%	-4.39%	10.32%	41.14%	128.00%	-	-
Horiz. %	820.26%	549.89%	339.43%	355.01%	321.79%	228.00%	100.00%	-
Total Cost	1,761,145	2,490,655	1,960,996	2,237,797	1,578,118	2,121,474	1,703,737	0.55%
YoY %	-29.29%	27.01%	-12.37%	41.80%	-25.61%	24.52%	-	-
Horiz. %	103.37%	146.19%	115.10%	131.35%	92.63%	124.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,033,025	7,169,149	7,033,025	6,987,651	6,760,779	6,352,410	5,998,353	2.68%
YoY %	-1.90%	1.94%	0.65%	3.36%	6.43%	5.90%	-	-
Horiz. %	117.25%	119.52%	117.25%	116.49%	112.71%	105.90%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	45,374	-	72,598	136,123	174,203	-
YoY %	-	-	0.00%	-	-46.67%	-21.86%	-	-
Horiz. %	-	-	26.05%	-	41.67%	78.14%	100.00%	-
Div Payout %	-	-	12.49%	-	40.82%	28.30%	43.91%	-
YoY %	-	-	0.00%	-	44.24%	-35.55%	-	-
Horiz. %	-	-	28.44%	-	92.96%	64.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	7,033,025	7,169,149	7,033,025	6,987,651	6,760,779	6,352,410	5,998,353	2.68%
YoY %	-1.90%	1.94%	0.65%	3.36%	6.43%	5.90%	-	-
Horiz. %	117.25%	119.52%	117.25%	116.49%	112.71%	105.90%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	2.02%	4.31%	15.66%	9.96%	10.11%	18.48%	18.90%	-
YoY %	-53.13%	-72.48%	57.23%	-1.48%	-45.29%	-2.22%	-	-
Horiz. %	10.69%	22.80%	82.86%	52.70%	53.49%	97.78%	100.00%	-
ROE	0.54%	1.56%	5.17%	3.51%	2.63%	7.57%	6.61%	-
YoY %	-65.38%	-69.83%	47.29%	33.46%	-65.26%	14.52%	-	-
Horiz. %	8.17%	23.60%	78.21%	53.10%	39.79%	114.52%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	39.61	57.36	51.24	54.78	38.69	57.35	46.23	-2.54%
YoY %	-30.94%	11.94%	-6.46%	41.59%	-32.54%	24.05%	-	-
Horiz. %	85.68%	124.08%	110.84%	118.49%	83.69%	124.05%	100.00%	-
EPS	0.84	2.46	8.01	5.41	3.92	10.60	8.73	-32.28%
YoY %	-65.85%	-69.29%	48.06%	38.01%	-63.02%	21.42%	-	-
Horiz. %	9.62%	28.18%	91.75%	61.97%	44.90%	121.42%	100.00%	-
DPS	0.00	0.00	1.00	0.00	1.60	3.00	3.83	-
YoY %	0.00%	0.00%	0.00%	0.00%	-46.67%	-21.67%	-	-
Horiz. %	0.00%	0.00%	26.11%	0.00%	41.78%	78.33%	100.00%	-
NAPS	1.55	1.58	1.55	1.54	1.49	1.40	1.32	2.71%
YoY %	-1.90%	1.94%	0.65%	3.36%	6.43%	6.06%	-	-
Horiz. %	117.42%	119.70%	117.42%	116.67%	112.88%	106.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 4,537,436
RPS	35.53	51.45	45.96	49.13	34.71	51.44	41.53	-2.56%
YoY %	-30.94%	11.95%	-6.45%	41.54%	-32.52%	23.86%	-	-
Horiz. %	85.55%	123.89%	110.67%	118.30%	83.58%	123.86%	100.00%	-
EPS	0.75	2.21	7.18	4.85	3.52	9.51	7.84	-32.34%
YoY %	-66.06%	-69.22%	48.04%	37.78%	-62.99%	21.30%	-	-
Horiz. %	9.57%	28.19%	91.58%	61.86%	44.90%	121.30%	100.00%	-
DPS	0.00	0.00	0.90	0.00	1.44	2.69	3.44	-
YoY %	0.00%	0.00%	0.00%	0.00%	-46.47%	-21.80%	-	-
Horiz. %	0.00%	0.00%	26.16%	0.00%	41.86%	78.20%	100.00%	-
NAPS	1.3903	1.4173	1.3903	1.3814	1.3365	1.2558	1.1858	2.68%
YoY %	-1.91%	1.94%	0.64%	3.36%	6.43%	5.90%	-	-
Horiz. %	117.25%	119.52%	117.25%	116.50%	112.71%	105.90%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.435	0.80	0.71	1.20	1.03	0.975	2.03	-
P/RPS	1.10	1.39	1.39	2.19	2.66	1.70	4.39	-20.58%
YoY %	-20.86%	0.00%	-36.53%	-17.67%	56.47%	-61.28%	-	-
Horiz. %	25.06%	31.66%	31.66%	49.89%	60.59%	38.72%	100.00%	-
P/EPS	51.87	32.49	8.87	22.18	26.28	9.20	23.25	14.29%
YoY %	59.65%	266.29%	-60.01%	-15.60%	185.65%	-60.43%	-	-
Horiz. %	223.10%	139.74%	38.15%	95.40%	113.03%	39.57%	100.00%	-
EY	1.93	3.08	11.28	4.51	3.81	10.87	4.30	-12.48%
YoY %	-37.34%	-72.70%	150.11%	18.37%	-64.95%	152.79%	-	-
Horiz. %	44.88%	71.63%	262.33%	104.88%	88.60%	252.79%	100.00%	-
DY	0.00	0.00	1.41	0.00	1.55	3.08	1.89	-
YoY %	0.00%	0.00%	0.00%	0.00%	-49.68%	62.96%	-	-
Horiz. %	0.00%	0.00%	74.60%	0.00%	82.01%	162.96%	100.00%	-
P/NAPS	0.28	0.51	0.46	0.78	0.69	0.70	1.54	-24.71%
YoY %	-45.10%	10.87%	-41.03%	13.04%	-1.43%	-54.55%	-	-
Horiz. %	18.18%	33.12%	29.87%	50.65%	44.81%	45.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/20	28/08/19	28/08/18	23/08/17	30/08/16	17/08/15	25/08/14	-
Price	0.405	0.66	0.92	1.19	1.08	0.88	1.94	-
P/RPS	1.02	1.15	1.80	2.17	2.79	1.53	4.20	-20.99%
YoY %	-11.30%	-36.11%	-17.05%	-22.22%	82.35%	-63.57%	-	-
Horiz. %	24.29%	27.38%	42.86%	51.67%	66.43%	36.43%	100.00%	-
P/EPS	48.30	26.81	11.49	22.00	27.55	8.30	22.22	13.80%
YoY %	80.16%	133.33%	-47.77%	-20.15%	231.93%	-62.65%	-	-
Horiz. %	217.37%	120.66%	51.71%	99.01%	123.99%	37.35%	100.00%	-
EY	2.07	3.73	8.70	4.55	3.63	12.04	4.50	-12.12%
YoY %	-44.50%	-57.13%	91.21%	25.34%	-69.85%	167.56%	-	-
Horiz. %	46.00%	82.89%	193.33%	101.11%	80.67%	267.56%	100.00%	-
DY	0.00	0.00	1.09	0.00	1.48	3.41	1.98	-
YoY %	0.00%	0.00%	0.00%	0.00%	-56.60%	72.22%	-	-
Horiz. %	0.00%	0.00%	55.05%	0.00%	74.75%	172.22%	100.00%	-
P/NAPS	0.26	0.42	0.59	0.77	0.72	0.63	1.47	-25.05%
YoY %	-38.10%	-28.81%	-23.38%	6.94%	14.29%	-57.14%	-	-
Horiz. %	17.69%	28.57%	40.14%	52.38%	48.98%	42.86%	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