[UEMS] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 46.45%
YoY- 38.01%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,649,420 2,903,442 2,779,986 2,485,474 2,004,064 1,841,479 1,823,864 28.29%
PBT 378,397 438,653 438,965 367,434 252,696 217,648 259,467 28.63%
Tax -133,449 -157,045 -141,821 -119,757 -83,470 -69,309 -92,123 28.05%
NP 244,948 281,608 297,144 247,677 169,226 148,339 167,344 28.94%
-
NP to SH 244,102 280,085 295,715 245,446 167,594 147,302 166,434 29.11%
-
Tax Rate 35.27% 35.80% 32.31% 32.59% 33.03% 31.84% 35.50% -
Total Cost 2,404,472 2,621,834 2,482,842 2,237,797 1,834,838 1,693,140 1,656,520 28.22%
-
Net Worth 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 1.79%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 45,374 45,374 - - - - 72,598 -26.92%
Div Payout % 18.59% 16.20% - - - - 43.62% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,896,902 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 1.79%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.25% 9.70% 10.69% 9.96% 8.44% 8.06% 9.18% -
ROE 3.54% 3.96% 4.15% 3.51% 3.69% 2.15% 2.48% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 58.39 63.99 61.27 54.78 44.17 40.58 40.20 28.28%
EPS 5.38 6.17 6.52 5.41 3.69 3.25 3.67 29.07%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 1.60 -26.92%
NAPS 1.52 1.56 1.57 1.54 1.00 1.51 1.48 1.79%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 52.38 57.40 54.96 49.13 39.62 36.40 36.06 28.28%
EPS 4.83 5.54 5.85 4.85 3.31 2.91 3.29 29.20%
DPS 0.90 0.90 0.00 0.00 0.00 0.00 1.44 -26.92%
NAPS 1.3634 1.3993 1.4083 1.3814 0.897 1.3545 1.3276 1.79%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.01 1.04 1.14 1.20 1.27 1.05 1.18 -
P/RPS 1.73 1.63 1.86 2.19 2.88 2.59 2.94 -29.80%
P/EPS 18.77 16.85 17.49 22.18 34.38 32.34 32.17 -30.19%
EY 5.33 5.94 5.72 4.51 2.91 3.09 3.11 43.25%
DY 0.99 0.96 0.00 0.00 0.00 0.00 1.36 -19.09%
P/NAPS 0.66 0.67 0.73 0.78 1.27 0.70 0.80 -12.04%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 20/11/17 23/08/17 17/05/17 27/02/17 30/11/16 -
Price 0.835 1.13 1.06 1.19 1.29 1.15 1.04 -
P/RPS 1.43 1.77 1.73 2.17 2.92 2.83 2.59 -32.72%
P/EPS 15.52 18.31 16.26 22.00 34.93 35.42 28.35 -33.10%
EY 6.44 5.46 6.15 4.55 2.86 2.82 3.53 49.35%
DY 1.20 0.88 0.00 0.00 0.00 0.00 1.54 -15.33%
P/NAPS 0.55 0.72 0.68 0.77 1.29 0.76 0.70 -14.86%

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