[UEMS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 8.66%
YoY- -49.12%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,879,116 1,681,340 1,841,479 1,622,422 1,591,126 1,031,000 1,749,866 39.41%
PBT 458,156 164,252 217,648 179,826 158,584 24,060 343,039 21.29%
Tax -144,300 -68,712 -69,309 -53,002 -43,404 -12,068 -86,049 41.19%
NP 313,856 95,540 148,339 126,824 115,180 11,992 256,990 14.26%
-
NP to SH 311,648 93,236 147,302 125,350 115,360 12,068 257,212 13.66%
-
Tax Rate 31.50% 41.83% 31.84% 29.47% 27.37% 50.16% 25.08% -
Total Cost 2,565,260 1,585,800 1,693,140 1,495,598 1,475,946 1,019,008 1,492,876 43.50%
-
Net Worth 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 1.77%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 72,598 -
Div Payout % - - - - - - 28.23% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 1.77%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.90% 5.68% 8.06% 7.82% 7.24% 1.16% 14.69% -
ROE 4.46% 2.05% 2.15% 1.87% 1.71% 0.18% 3.78% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 63.45 37.05 40.58 35.76 35.07 22.72 38.57 39.39%
EPS 6.86 2.04 2.97 2.39 1.98 0.28 5.67 13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.54 1.00 1.51 1.48 1.49 1.50 1.50 1.77%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.92 33.24 36.40 32.07 31.45 20.38 34.59 39.42%
EPS 6.16 1.84 2.91 2.48 2.28 0.24 5.08 13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
NAPS 1.3814 0.897 1.3545 1.3276 1.3365 1.3455 1.3455 1.77%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.20 1.27 1.05 1.18 1.03 1.14 1.12 -
P/RPS 1.89 3.43 2.59 3.30 2.94 5.02 2.90 -24.84%
P/EPS 17.47 61.81 32.34 42.71 40.51 428.63 19.76 -7.89%
EY 5.72 1.62 3.09 2.34 2.47 0.23 5.06 8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.78 1.27 0.70 0.80 0.69 0.76 0.75 2.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 17/05/17 27/02/17 30/11/16 30/08/16 27/05/16 25/02/16 -
Price 1.19 1.29 1.15 1.04 1.08 1.00 1.00 -
P/RPS 1.88 3.48 2.83 2.91 3.08 4.40 2.59 -19.24%
P/EPS 17.33 62.78 35.42 37.65 42.48 375.99 17.64 -1.17%
EY 5.77 1.59 2.82 2.66 2.35 0.27 5.67 1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.77 1.29 0.76 0.70 0.72 0.67 0.67 9.72%

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