[UEMS] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -1455.85%
YoY- -224.59%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,339,060 1,473,428 1,211,216 1,136,881 2,909,461 2,043,986 2,903,442 -12.09%
PBT 138,945 133,542 -215,200 -197,391 384,528 416,384 438,653 -17.42%
Tax -53,043 -51,479 1,796 -80,865 -161,858 -135,566 -157,045 -16.54%
NP 85,902 82,063 -213,404 -278,256 222,670 280,818 281,608 -17.94%
-
NP to SH 75,727 80,538 -214,326 -278,824 223,801 280,333 280,085 -19.57%
-
Tax Rate 38.18% 38.55% - - 42.09% 32.56% 35.80% -
Total Cost 1,253,158 1,391,365 1,424,620 1,415,137 2,686,791 1,763,168 2,621,834 -11.57%
-
Net Worth 6,828,943 6,778,358 6,677,188 6,879,527 7,305,272 7,078,399 7,078,399 -0.59%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 37,938 25,292 - - - - 45,374 -2.93%
Div Payout % 50.10% 31.40% - - - - 16.20% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 6,828,943 6,778,358 6,677,188 6,879,527 7,305,272 7,078,399 7,078,399 -0.59%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.42% 5.57% -17.62% -24.48% 7.65% 13.74% 9.70% -
ROE 1.11% 1.19% -3.21% -4.05% 3.06% 3.96% 3.96% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.47 29.13 23.94 22.47 64.12 45.05 63.99 -13.67%
EPS 1.50 1.59 -4.24 -5.51 4.93 6.18 6.17 -20.99%
DPS 0.75 0.50 0.00 0.00 0.00 0.00 1.00 -4.67%
NAPS 1.35 1.34 1.32 1.36 1.61 1.56 1.56 -2.37%
Adjusted Per Share Value based on latest NOSH - 5,058,476
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.47 29.13 23.94 22.47 57.52 40.41 57.40 -12.09%
EPS 1.50 1.59 -4.24 -5.51 4.42 5.54 5.54 -19.55%
DPS 0.75 0.50 0.00 0.00 0.00 0.00 0.90 -2.99%
NAPS 1.35 1.34 1.32 1.36 1.4442 1.3993 1.3993 -0.59%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.815 0.255 0.32 0.495 0.705 0.665 1.04 -
P/RPS 3.08 0.88 1.34 2.20 1.10 1.48 1.63 11.18%
P/EPS 54.44 16.02 -7.55 -8.98 14.29 10.76 16.85 21.57%
EY 1.84 6.24 -13.24 -11.14 7.00 9.29 5.94 -17.73%
DY 0.92 1.96 0.00 0.00 0.00 0.00 0.96 -0.70%
P/NAPS 0.60 0.19 0.24 0.36 0.44 0.43 0.67 -1.82%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 23/02/22 24/03/21 24/02/20 26/02/19 27/02/18 -
Price 1.04 0.26 0.355 0.45 0.615 0.845 1.13 -
P/RPS 3.93 0.89 1.48 2.00 0.96 1.88 1.77 14.21%
P/EPS 69.47 16.33 -8.38 -8.16 12.47 13.68 18.31 24.87%
EY 1.44 6.12 -11.94 -12.25 8.02 7.31 5.46 -19.91%
DY 0.72 1.92 0.00 0.00 0.00 0.00 0.88 -3.28%
P/NAPS 0.77 0.19 0.27 0.33 0.38 0.54 0.72 1.12%

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