[UEMS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 131.24%
YoY- -17.13%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,142,819 789,761 417,445 2,661,674 1,320,324 849,187 401,551 100.70%
PBT 218,442 170,348 65,024 609,167 259,976 171,455 80,229 94.86%
Tax -33,678 -33,318 -11,904 -129,391 -52,537 -35,423 -18,714 47.89%
NP 184,764 137,030 53,120 479,776 207,439 136,032 61,515 108.03%
-
NP to SH 184,791 137,049 53,137 479,927 207,543 136,047 61,522 108.03%
-
Tax Rate 15.42% 19.56% 18.31% 21.24% 20.21% 20.66% 23.33% -
Total Cost 958,055 652,731 364,325 2,181,898 1,112,885 713,155 340,036 99.35%
-
Net Worth 6,443,158 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 6,080,164 3.93%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 136,123 - - - -
Div Payout % - - - 28.36% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 6,443,158 6,352,410 6,352,410 6,352,410 6,034,790 5,989,415 6,080,164 3.93%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.17% 17.35% 12.73% 18.03% 15.71% 16.02% 15.32% -
ROE 2.87% 2.16% 0.84% 7.56% 3.44% 2.27% 1.01% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.19 17.41 9.20 58.66 29.10 18.72 8.85 100.71%
EPS 4.07 3.02 1.17 10.58 4.57 3.00 1.36 107.52%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.40 1.40 1.33 1.32 1.34 3.93%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 22.59 15.61 8.25 52.62 26.10 16.79 7.94 100.65%
EPS 3.65 2.71 1.05 9.49 4.10 2.69 1.22 107.49%
DPS 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
NAPS 1.2737 1.2558 1.2558 1.2558 1.193 1.184 1.202 3.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.23 0.975 1.38 1.41 1.82 2.03 2.20 -
P/RPS 4.88 5.60 15.00 2.40 6.25 10.85 24.86 -66.19%
P/EPS 30.20 32.28 117.84 13.33 39.79 67.70 162.26 -67.36%
EY 3.31 3.10 0.85 7.50 2.51 1.48 0.62 205.15%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.87 0.70 0.99 1.01 1.37 1.54 1.64 -34.44%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 17/08/15 21/05/15 26/02/15 26/11/14 25/08/14 26/05/14 -
Price 1.18 0.88 1.16 1.38 1.80 1.94 2.23 -
P/RPS 4.69 5.06 12.61 2.35 6.19 10.37 25.20 -67.36%
P/EPS 28.97 29.14 99.05 13.05 39.35 64.70 164.47 -68.54%
EY 3.45 3.43 1.01 7.66 2.54 1.55 0.61 217.10%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.83 0.99 1.35 1.47 1.66 -36.97%

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