[UEMS] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -17.56%
YoY- 29.17%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,841,479 1,749,866 2,661,674 2,425,288 1,930,552 1,703,172 471,136 25.48%
PBT 217,648 343,039 609,167 686,264 535,920 355,246 205,507 0.96%
Tax -69,309 -86,049 -129,391 -107,156 -87,269 -52,304 -9,820 38.45%
NP 148,339 256,990 479,776 579,108 448,651 302,942 195,687 -4.50%
-
NP to SH 147,302 257,212 479,927 579,141 448,358 301,712 194,537 -4.52%
-
Tax Rate 31.84% 25.08% 21.24% 15.61% 16.28% 14.72% 4.78% -
Total Cost 1,693,140 1,492,876 2,181,898 1,846,180 1,481,901 1,400,230 275,449 35.30%
-
Net Worth 6,851,528 6,806,154 6,352,410 5,792,261 5,324,021 4,843,982 2,692,665 16.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 72,598 136,123 174,203 129,854 - - -
Div Payout % - 28.23% 28.36% 30.08% 28.96% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,851,528 6,806,154 6,352,410 5,792,261 5,324,021 4,843,982 2,692,665 16.82%
NOSH 4,537,436 4,537,436 4,537,436 4,537,435 4,328,473 4,324,984 3,638,736 3.74%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.06% 14.69% 18.03% 23.88% 23.24% 17.79% 41.54% -
ROE 2.15% 3.78% 7.56% 10.00% 8.42% 6.23% 7.22% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.58 38.57 58.66 55.69 44.60 39.38 12.95 20.94%
EPS 3.25 5.67 10.58 13.30 10.36 6.98 5.35 -7.96%
DPS 0.00 1.60 3.00 4.00 3.00 0.00 0.00 -
NAPS 1.51 1.50 1.40 1.33 1.23 1.12 0.74 12.61%
Adjusted Per Share Value based on latest NOSH - 4,537,435
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.40 34.59 52.62 47.95 38.16 33.67 9.31 25.48%
EPS 2.91 5.08 9.49 11.45 8.86 5.96 3.85 -4.55%
DPS 0.00 1.44 2.69 3.44 2.57 0.00 0.00 -
NAPS 1.3545 1.3455 1.2558 1.1451 1.0525 0.9576 0.5323 16.82%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.05 1.12 1.41 2.36 2.10 2.42 2.44 -
P/RPS 2.59 2.90 2.40 4.24 4.71 6.15 18.84 -28.13%
P/EPS 32.34 19.76 13.33 17.75 20.27 34.69 45.64 -5.57%
EY 3.09 5.06 7.50 5.63 4.93 2.88 2.19 5.90%
DY 0.00 1.43 2.13 1.69 1.43 0.00 0.00 -
P/NAPS 0.70 0.75 1.01 1.77 1.71 2.16 3.30 -22.75%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 25/02/14 21/02/13 28/02/12 25/02/11 -
Price 1.15 1.00 1.38 2.10 2.22 2.22 2.76 -
P/RPS 2.83 2.59 2.35 3.77 4.98 5.64 21.32 -28.55%
P/EPS 35.42 17.64 13.05 15.79 21.43 31.82 51.62 -6.07%
EY 2.82 5.67 7.66 6.33 4.67 3.14 1.94 6.42%
DY 0.00 1.60 2.17 1.90 1.35 0.00 0.00 -
P/NAPS 0.76 0.67 0.99 1.58 1.80 1.98 3.73 -23.27%

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