[UEMS] YoY TTM 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- -12.28%
YoY- -997.73%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,221,481 1,253,305 1,633,548 1,326,513 1,687,275 2,500,221 2,039,315 -8.18%
PBT 127,756 126,268 -55,783 -133,129 75,593 248,728 428,616 -18.25%
Tax -46,300 -51,124 -36,431 -59,837 -95,472 -131,093 -130,163 -15.81%
NP 81,456 75,144 -92,214 -192,966 -19,879 117,635 298,453 -19.44%
-
NP to SH 77,349 68,853 -92,185 -196,725 -17,921 117,637 297,911 -20.11%
-
Tax Rate 36.24% 40.49% - - 126.30% 52.71% 30.37% -
Total Cost 1,140,025 1,178,161 1,725,762 1,519,479 1,707,154 2,382,586 1,740,862 -6.80%
-
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 37,938 25,292 - - - - 45,374 -2.93%
Div Payout % 49.05% 36.73% - - - - 15.23% -
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 6.67% 6.00% -5.65% -14.55% -1.18% 4.70% 14.63% -
ROE 1.14% 1.02% -1.37% -2.88% -0.25% 1.64% 4.21% -
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 24.15 24.78 32.29 26.22 37.19 55.10 44.94 -9.82%
EPS 1.53 1.36 -1.82 -3.89 -0.39 2.59 6.57 -21.54%
DPS 0.75 0.50 0.00 0.00 0.00 0.00 1.00 -4.67%
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 24.15 24.78 32.29 26.22 33.36 49.43 40.31 -8.17%
EPS 1.53 1.36 -1.82 -3.89 -0.35 2.33 5.89 -20.10%
DPS 0.75 0.50 0.00 0.00 0.00 0.00 0.90 -2.99%
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 4.14 3.41 0.81 1.41 0.98 1.21 1.85 14.35%
P/EPS 65.40 62.08 -14.27 -9.51 -92.41 25.65 12.64 31.48%
EY 1.53 1.61 -7.01 -10.51 -1.08 3.90 7.91 -23.93%
DY 0.75 0.59 0.00 0.00 0.00 0.00 1.20 -7.52%
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 0.73 0.74 -
P/RPS 4.00 3.23 0.65 1.32 1.08 1.32 1.65 15.88%
P/EPS 63.11 58.77 -11.52 -8.87 -101.28 28.16 11.27 33.22%
EY 1.58 1.70 -8.68 -11.27 -0.99 3.55 8.87 -24.96%
DY 0.78 0.62 0.00 0.00 0.00 0.00 1.35 -8.72%
P/NAPS 0.72 0.60 0.16 0.26 0.26 0.46 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