[UEMS] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -202.22%
YoY- -13.07%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 355,759 365,000 416,451 496,338 213,043 249,142 252,693 25.58%
PBT 25,224 32,235 35,779 -149,021 -38,923 -26,766 -490 -
Tax -3,903 -11,244 -16,575 -4,709 -9,427 19,385 -3,453 8.50%
NP 21,321 20,991 19,204 -153,730 -48,350 -7,381 -3,943 -
-
NP to SH 20,353 20,701 19,020 -152,259 -50,381 -7,367 -4,319 -
-
Tax Rate 15.47% 34.88% 46.33% - - - - -
Total Cost 334,438 344,009 397,247 650,068 261,393 256,523 256,636 19.28%
-
Net Worth 6,727,773 6,727,773 6,727,773 6,677,188 6,828,943 6,930,112 6,930,112 -1.95%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 6,727,773 6,727,773 6,727,773 6,677,188 6,828,943 6,930,112 6,930,112 -1.95%
NOSH 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.99% 5.75% 4.61% -30.97% -22.69% -2.96% -1.56% -
ROE 0.30% 0.31% 0.28% -2.28% -0.74% -0.11% -0.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.03 7.22 8.23 9.81 4.21 4.93 5.00 25.47%
EPS 0.40 0.41 0.38 -3.01 -1.00 -0.15 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.33 1.32 1.35 1.37 1.37 -1.95%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.03 7.22 8.23 9.81 4.21 4.93 5.00 25.47%
EPS 0.40 0.41 0.38 -3.01 -1.00 -0.15 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.33 1.32 1.35 1.37 1.37 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.26 0.31 0.34 0.32 0.37 0.39 0.435 -
P/RPS 3.70 4.30 4.13 3.26 8.79 7.92 8.71 -43.46%
P/EPS 64.62 75.75 90.42 -10.63 -37.15 -267.79 -509.48 -
EY 1.55 1.32 1.11 -9.41 -2.69 -0.37 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.26 0.24 0.27 0.28 0.32 -26.87%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 25/08/21 24/05/21 -
Price 0.21 0.30 0.325 0.355 0.345 0.37 0.42 -
P/RPS 2.99 4.16 3.95 3.62 8.19 7.51 8.41 -49.78%
P/EPS 52.19 73.31 86.44 -11.79 -34.64 -254.06 -491.91 -
EY 1.92 1.36 1.16 -8.48 -2.89 -0.39 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.24 0.27 0.26 0.27 0.31 -35.63%

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