[UEMS] QoQ Cumulative 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- 62.99%
YoY- -49.12%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,439,558 420,335 1,841,479 1,216,817 795,563 257,750 1,749,866 -12.21%
PBT 229,078 41,063 217,648 134,870 79,292 6,015 343,039 -23.61%
Tax -72,150 -17,178 -69,309 -39,752 -21,702 -3,017 -86,049 -11.09%
NP 156,928 23,885 148,339 95,118 57,590 2,998 256,990 -28.04%
-
NP to SH 155,824 23,309 147,302 94,013 57,680 3,017 257,212 -28.42%
-
Tax Rate 31.50% 41.83% 31.84% 29.47% 27.37% 50.16% 25.08% -
Total Cost 1,282,630 396,450 1,693,140 1,121,699 737,973 254,752 1,492,876 -9.63%
-
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 2.23% 0.51% 2.15% 1.40% 0.85% 0.04% 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 31.73 9.26 40.58 26.82 17.53 5.68 38.57 -12.21%
EPS 3.43 0.51 2.97 1.79 0.99 0.07 5.67 -28.49%
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 28.46 8.31 36.40 24.06 15.73 5.10 34.59 -12.20%
EPS 3.08 0.46 2.91 1.86 1.14 0.06 5.08 -28.38%
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 3.78 13.71 2.59 4.40 5.87 20.07 2.90 19.34%
P/EPS 34.94 247.22 32.34 56.95 81.03 1,714.51 19.76 46.27%
EY 2.86 0.40 3.09 1.76 1.23 0.06 5.06 -31.66%
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 3.75 13.93 2.83 3.88 6.16 17.60 2.59 28.01%
P/EPS 34.65 251.12 35.42 50.19 84.96 1,503.96 17.64 56.90%
EY 2.89 0.40 2.82 1.99 1.18 0.07 5.67 -36.21%
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