[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -98.83%
YoY- -94.32%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,841,479 1,216,817 795,563 257,750 1,749,866 1,142,819 789,761 75.38%
PBT 217,648 134,870 79,292 6,015 343,039 218,442 170,348 17.65%
Tax -69,309 -39,752 -21,702 -3,017 -86,049 -33,678 -33,318 62.59%
NP 148,339 95,118 57,590 2,998 256,990 184,764 137,030 5.40%
-
NP to SH 147,302 94,013 57,680 3,017 257,212 184,791 137,049 4.90%
-
Tax Rate 31.84% 29.47% 27.37% 50.16% 25.08% 15.42% 19.56% -
Total Cost 1,693,140 1,121,699 737,973 254,752 1,492,876 958,055 652,731 88.24%
-
Net Worth 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 5.14%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 72,598 - - -
Div Payout % - - - - 28.23% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 5.14%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.06% 7.82% 7.24% 1.16% 14.69% 16.17% 17.35% -
ROE 2.15% 1.40% 0.85% 0.04% 3.78% 2.87% 2.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 40.58 26.82 17.53 5.68 38.57 25.19 17.41 75.34%
EPS 2.97 1.79 0.99 0.07 5.67 4.07 3.02 -1.10%
DPS 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
NAPS 1.51 1.48 1.49 1.50 1.50 1.42 1.40 5.14%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.40 24.06 15.73 5.10 34.59 22.59 15.61 75.39%
EPS 2.91 1.86 1.14 0.06 5.08 3.65 2.71 4.83%
DPS 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.3545 1.3276 1.3365 1.3455 1.3455 1.2737 1.2558 5.14%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.05 1.18 1.03 1.14 1.12 1.23 0.975 -
P/RPS 2.59 4.40 5.87 20.07 2.90 4.88 5.60 -40.05%
P/EPS 32.34 56.95 81.03 1,714.51 19.76 30.20 32.28 0.12%
EY 3.09 1.76 1.23 0.06 5.06 3.31 3.10 -0.21%
DY 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.70 0.80 0.69 0.76 0.75 0.87 0.70 0.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 27/05/16 25/02/16 26/11/15 17/08/15 -
Price 1.15 1.04 1.08 1.00 1.00 1.18 0.88 -
P/RPS 2.83 3.88 6.16 17.60 2.59 4.69 5.06 -31.99%
P/EPS 35.42 50.19 84.96 1,503.96 17.64 28.97 29.14 13.82%
EY 2.82 1.99 1.18 0.07 5.67 3.45 3.43 -12.18%
DY 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.76 0.70 0.72 0.67 0.67 0.83 0.63 13.25%

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