[UEMS] QoQ Cumulative 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- -88.93%
YoY- -13.63%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative 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 1,142,819 789,761 417,445 2,661,674 1,320,324 849,187 61.71%
PBT 343,039 218,442 170,348 65,024 609,167 259,976 171,455 58.57%
Tax -86,049 -33,678 -33,318 -11,904 -129,391 -52,537 -35,423 80.41%
NP 256,990 184,764 137,030 53,120 479,776 207,439 136,032 52.64%
-
NP to SH 257,212 184,791 137,049 53,137 479,927 207,543 136,047 52.72%
-
Tax Rate 25.08% 15.42% 19.56% 18.31% 21.24% 20.21% 20.66% -
Total Cost 1,492,876 958,055 652,731 364,325 2,181,898 1,112,885 713,155 63.42%
-
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% 2.87% 2.16% 0.84% 7.56% 3.44% 2.27% -
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 25.19 17.41 9.20 58.66 29.10 18.72 61.70%
EPS 5.67 4.07 3.02 1.17 10.58 4.57 3.00 52.68%
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 22.59 15.61 8.25 52.62 26.10 16.79 61.69%
EPS 5.08 3.65 2.71 1.05 9.49 4.10 2.69 52.60%
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 4.88 5.60 15.00 2.40 6.25 10.85 -58.40%
P/EPS 19.76 30.20 32.28 117.84 13.33 39.79 67.70 -55.89%
EY 5.06 3.31 3.10 0.85 7.50 2.51 1.48 126.44%
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 4.69 5.06 12.61 2.35 6.19 10.37 -60.24%
P/EPS 17.64 28.97 29.14 99.05 13.05 39.35 64.70 -57.85%
EY 5.67 3.45 3.43 1.01 7.66 2.54 1.55 136.85%
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