[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -89.26%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,909,461 1,747,432 1,419,824 419,256 2,043,986 1,291,197 861,093 124.67%
PBT 384,528 178,494 129,044 42,232 416,384 346,150 319,124 13.19%
Tax -161,858 -80,909 -58,499 -11,908 -135,566 -85,382 -79,823 59.99%
NP 222,670 97,585 70,545 30,324 280,818 260,768 239,301 -4.67%
-
NP to SH 223,801 97,556 70,458 30,097 280,333 260,252 239,079 -4.29%
-
Tax Rate 42.09% 45.33% 45.33% 28.20% 32.56% 24.67% 25.01% -
Total Cost 2,686,791 1,649,847 1,349,279 388,932 1,763,168 1,030,429 621,792 164.58%
-
Net Worth 7,305,272 7,169,149 7,169,149 7,123,774 7,078,399 7,078,399 7,033,025 2.55%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 7,305,272 7,169,149 7,169,149 7,123,774 7,078,399 7,078,399 7,033,025 2.55%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.65% 5.58% 4.97% 7.23% 13.74% 20.20% 27.79% -
ROE 3.06% 1.36% 0.98% 0.42% 3.96% 3.68% 3.40% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 64.12 38.51 31.29 9.24 45.05 28.46 18.98 124.64%
EPS 4.93 2.15 1.55 0.66 6.00 5.56 5.09 -2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.58 1.58 1.57 1.56 1.56 1.55 2.55%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 57.52 34.54 28.07 8.29 40.41 25.53 17.02 124.70%
EPS 4.42 1.93 1.39 0.59 5.54 5.14 4.73 -4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4442 1.4173 1.4173 1.4083 1.3993 1.3993 1.3903 2.56%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.705 0.665 0.80 0.82 0.665 0.83 0.71 -
P/RPS 1.10 1.73 2.56 8.87 1.48 2.92 3.74 -55.67%
P/EPS 14.29 30.93 51.52 123.62 10.76 14.47 13.47 4.00%
EY 7.00 3.23 1.94 0.81 9.29 6.91 7.42 -3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.51 0.52 0.43 0.53 0.46 -2.91%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 26/11/19 28/08/19 23/05/19 26/02/19 28/11/18 28/08/18 -
Price 0.615 0.735 0.66 0.85 0.845 0.74 0.915 -
P/RPS 0.96 1.91 2.11 9.20 1.88 2.60 4.82 -65.79%
P/EPS 12.47 34.19 42.50 128.15 13.68 12.90 17.37 -19.77%
EY 8.02 2.93 2.35 0.78 7.31 7.75 5.76 24.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.42 0.54 0.54 0.47 0.59 -25.36%

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