[UEMS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1811.83%
YoY- -57.91%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 420,335 1,841,479 1,216,817 795,563 257,750 1,749,866 1,142,819 -48.63%
PBT 41,063 217,648 134,870 79,292 6,015 343,039 218,442 -67.15%
Tax -17,178 -69,309 -39,752 -21,702 -3,017 -86,049 -33,678 -36.13%
NP 23,885 148,339 95,118 57,590 2,998 256,990 184,764 -74.40%
-
NP to SH 23,309 147,302 94,013 57,680 3,017 257,212 184,791 -74.81%
-
Tax Rate 41.83% 31.84% 29.47% 27.37% 50.16% 25.08% 15.42% -
Total Cost 396,450 1,693,140 1,121,699 737,973 254,752 1,492,876 958,055 -44.43%
-
Net Worth 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 6,443,158 -20.82%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 72,598 - -
Div Payout % - - - - - 28.23% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 4,537,436 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 6,443,158 -20.82%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.68% 8.06% 7.82% 7.24% 1.16% 14.69% 16.17% -
ROE 0.51% 2.15% 1.40% 0.85% 0.04% 3.78% 2.87% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.26 40.58 26.82 17.53 5.68 38.57 25.19 -48.65%
EPS 0.51 2.97 1.79 0.99 0.07 5.67 4.07 -74.92%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
NAPS 1.00 1.51 1.48 1.49 1.50 1.50 1.42 -20.82%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.31 36.40 24.06 15.73 5.10 34.59 22.59 -48.62%
EPS 0.46 2.91 1.86 1.14 0.06 5.08 3.65 -74.83%
DPS 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
NAPS 0.897 1.3545 1.3276 1.3365 1.3455 1.3455 1.2737 -20.82%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.27 1.05 1.18 1.03 1.14 1.12 1.23 -
P/RPS 13.71 2.59 4.40 5.87 20.07 2.90 4.88 98.97%
P/EPS 247.22 32.34 56.95 81.03 1,714.51 19.76 30.20 305.66%
EY 0.40 3.09 1.76 1.23 0.06 5.06 3.31 -75.52%
DY 0.00 0.00 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.27 0.70 0.80 0.69 0.76 0.75 0.87 28.65%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 17/05/17 27/02/17 30/11/16 30/08/16 27/05/16 25/02/16 26/11/15 -
Price 1.29 1.15 1.04 1.08 1.00 1.00 1.18 -
P/RPS 13.93 2.83 3.88 6.16 17.60 2.59 4.69 106.48%
P/EPS 251.12 35.42 50.19 84.96 1,503.96 17.64 28.97 321.42%
EY 0.40 2.82 1.99 1.18 0.07 5.67 3.45 -76.19%
DY 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 1.29 0.76 0.70 0.72 0.67 0.67 0.83 34.13%

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