[UEMS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -55.71%
YoY- -13.63%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,749,866 1,523,758 1,579,522 1,669,780 2,661,674 1,760,432 1,698,374 2.00%
PBT 343,039 291,256 340,696 260,096 609,167 346,634 342,910 0.02%
Tax -86,049 -44,904 -66,636 -47,616 -129,391 -70,049 -70,846 13.79%
NP 256,990 246,352 274,060 212,480 479,776 276,585 272,064 -3.71%
-
NP to SH 257,212 246,388 274,098 212,548 479,927 276,724 272,094 -3.67%
-
Tax Rate 25.08% 15.42% 19.56% 18.31% 21.24% 20.21% 20.66% -
Total Cost 1,492,876 1,277,406 1,305,462 1,457,300 2,181,898 1,483,846 1,426,310 3.07%
-
Net Worth 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 8.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 72,598 - - - 136,123 - - -
Div Payout % 28.23% - - - 28.36% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 6,806,154 6,443,158 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 8.87%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.69% 16.17% 17.35% 12.73% 18.03% 15.71% 16.02% -
ROE 3.78% 3.82% 4.31% 3.35% 7.56% 4.59% 4.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.57 33.58 34.81 36.80 58.66 38.80 37.43 2.01%
EPS 5.67 5.43 6.04 4.68 10.58 6.09 6.00 -3.69%
DPS 1.60 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.50 1.42 1.40 1.40 1.40 1.33 1.32 8.87%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.59 30.12 31.23 33.01 52.62 34.80 33.57 2.00%
EPS 5.08 4.87 5.42 4.20 9.49 5.47 5.38 -3.74%
DPS 1.44 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 1.3455 1.2737 1.2558 1.2558 1.2558 1.193 1.184 8.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.12 1.23 0.975 1.38 1.41 1.82 2.03 -
P/RPS 2.90 3.66 2.80 3.75 2.40 4.69 5.42 -34.01%
P/EPS 19.76 22.65 16.14 29.46 13.33 29.84 33.85 -30.08%
EY 5.06 4.41 6.20 3.39 7.50 3.35 2.95 43.15%
DY 1.43 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.75 0.87 0.70 0.99 1.01 1.37 1.54 -38.01%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 17/08/15 21/05/15 26/02/15 26/11/14 25/08/14 -
Price 1.00 1.18 0.88 1.16 1.38 1.80 1.94 -
P/RPS 2.59 3.51 2.53 3.15 2.35 4.64 5.18 -36.92%
P/EPS 17.64 21.73 14.57 24.76 13.05 29.51 32.35 -33.18%
EY 5.67 4.60 6.86 4.04 7.66 3.39 3.09 49.71%
DY 1.60 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.67 0.83 0.63 0.83 0.99 1.35 1.47 -40.69%

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