[UEMS] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -36.7%
YoY- 672.59%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,903,442 2,873,765 2,879,116 1,681,340 1,841,479 1,622,422 1,591,126 49.16%
PBT 438,653 474,916 458,156 164,252 217,648 179,826 158,584 96.68%
Tax -157,045 -149,685 -144,300 -68,712 -69,309 -53,002 -43,404 135.13%
NP 281,608 325,230 313,856 95,540 148,339 126,824 115,180 81.19%
-
NP to SH 280,085 323,234 311,648 93,236 147,302 125,350 115,360 80.35%
-
Tax Rate 35.80% 31.52% 31.50% 41.83% 31.84% 29.47% 27.37% -
Total Cost 2,621,834 2,548,534 2,565,260 1,585,800 1,693,140 1,495,598 1,475,946 46.52%
-
Net Worth 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 3.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 45,374 - - - - - - -
Div Payout % 16.20% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 3.09%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.70% 11.32% 10.90% 5.68% 8.06% 7.82% 7.24% -
ROE 3.96% 4.54% 4.46% 2.05% 2.15% 1.87% 1.71% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.99 63.33 63.45 37.05 40.58 35.76 35.07 49.15%
EPS 6.17 7.12 6.86 2.04 2.97 2.39 1.98 112.90%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.57 1.54 1.00 1.51 1.48 1.49 3.09%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.40 56.81 56.92 33.24 36.40 32.07 31.45 49.18%
EPS 5.54 6.39 6.16 1.84 2.91 2.48 2.28 80.44%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3993 1.4083 1.3814 0.897 1.3545 1.3276 1.3365 3.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.04 1.14 1.20 1.27 1.05 1.18 1.03 -
P/RPS 1.63 1.80 1.89 3.43 2.59 3.30 2.94 -32.43%
P/EPS 16.85 16.00 17.47 61.81 32.34 42.71 40.51 -44.18%
EY 5.94 6.25 5.72 1.62 3.09 2.34 2.47 79.21%
DY 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.78 1.27 0.70 0.80 0.69 -1.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 23/08/17 17/05/17 27/02/17 30/11/16 30/08/16 -
Price 1.13 1.06 1.19 1.29 1.15 1.04 1.08 -
P/RPS 1.77 1.67 1.88 3.48 2.83 2.91 3.08 -30.80%
P/EPS 18.31 14.88 17.33 62.78 35.42 37.65 42.48 -42.85%
EY 5.46 6.72 5.77 1.59 2.82 2.66 2.35 75.15%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.77 1.29 0.76 0.70 0.72 0.00%

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