[UEMS] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -90.1%
YoY- -75.55%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,000,568 419,256 752,789 430,104 573,352 287,741 748,118 21.45%
PBT 86,812 42,232 70,234 27,026 289,644 29,480 82,466 3.49%
Tax -46,591 -11,908 -50,184 -5,559 -75,529 -4,294 -44,781 2.68%
NP 40,221 30,324 20,050 21,467 214,115 25,186 37,685 4.44%
-
NP to SH 40,361 30,097 20,081 21,173 213,792 25,287 37,659 4.74%
-
Tax Rate 53.67% 28.20% 71.45% 20.57% 26.08% 14.57% 54.30% -
Total Cost 960,347 388,932 732,739 408,637 359,237 262,555 710,433 22.32%
-
Net Worth 7,169,149 7,123,774 7,078,399 7,078,399 7,033,025 6,896,902 7,078,399 0.85%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 45,374 -
Div Payout % - - - - - - 120.49% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 7,169,149 7,123,774 7,078,399 7,078,399 7,033,025 6,896,902 7,078,399 0.85%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.02% 7.23% 2.66% 4.99% 37.34% 8.75% 5.04% -
ROE 0.56% 0.42% 0.28% 0.30% 3.04% 0.37% 0.53% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.05 9.24 16.59 9.48 12.64 6.34 16.49 21.43%
EPS 0.89 0.66 0.44 0.47 4.54 0.56 0.83 4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.58 1.57 1.56 1.56 1.55 1.52 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.78 8.29 14.88 8.50 11.33 5.69 14.79 21.45%
EPS 0.80 0.59 0.40 0.42 4.23 0.50 0.74 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 1.4173 1.4083 1.3993 1.3993 1.3903 1.3634 1.3993 0.85%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.80 0.82 0.665 0.83 0.71 1.01 1.04 -
P/RPS 3.63 8.87 4.01 8.76 5.62 15.93 6.31 -30.89%
P/EPS 89.94 123.62 150.26 177.87 15.07 181.23 125.31 -19.88%
EY 1.11 0.81 0.67 0.56 6.64 0.55 0.80 24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
P/NAPS 0.51 0.52 0.43 0.53 0.46 0.66 0.67 -16.67%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 26/02/19 28/11/18 28/08/18 28/05/18 27/02/18 -
Price 0.66 0.85 0.845 0.74 0.915 0.835 1.13 -
P/RPS 2.99 9.20 5.09 7.81 7.24 13.17 6.85 -42.54%
P/EPS 74.20 128.15 190.93 158.58 19.42 149.83 136.15 -33.35%
EY 1.35 0.78 0.52 0.63 5.15 0.67 0.73 50.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
P/NAPS 0.42 0.54 0.54 0.47 0.59 0.55 0.72 -30.25%

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