[UEMS] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 9.98%
YoY- -5.97%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,164,506 1,323,238 1,339,060 1,253,305 1,296,710 1,297,755 1,473,428 -14.53%
PBT 103,162 121,731 138,945 126,268 138,092 125,380 133,542 -15.82%
Tax -34,449 -42,312 -53,043 -51,124 -52,562 -46,749 -51,479 -23.51%
NP 68,713 79,419 85,902 75,144 85,530 78,631 82,063 -11.17%
-
NP to SH 62,696 68,551 75,727 68,853 80,869 76,872 80,538 -15.38%
-
Tax Rate 33.39% 34.76% 38.18% 40.49% 38.06% 37.29% 38.55% -
Total Cost 1,095,793 1,243,819 1,253,158 1,178,161 1,211,180 1,219,124 1,391,365 -14.73%
-
Net Worth 6,828,943 6,828,943 6,828,943 6,778,358 6,778,358 6,727,773 6,778,358 0.49%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 37,938 37,938 37,938 25,292 25,292 25,292 25,292 31.06%
Div Payout % 60.51% 55.34% 50.10% 36.73% 31.28% 32.90% 31.40% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 6,828,943 6,828,943 6,828,943 6,778,358 6,778,358 6,727,773 6,778,358 0.49%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.90% 6.00% 6.42% 6.00% 6.60% 6.06% 5.57% -
ROE 0.92% 1.00% 1.11% 1.02% 1.19% 1.14% 1.19% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.02 26.16 26.47 24.78 25.63 25.66 29.13 -14.53%
EPS 1.24 1.36 1.50 1.36 1.60 1.52 1.59 -15.28%
DPS 0.75 0.75 0.75 0.50 0.50 0.50 0.50 31.06%
NAPS 1.35 1.35 1.35 1.34 1.34 1.33 1.34 0.49%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.02 26.16 26.47 24.78 25.63 25.66 29.13 -14.53%
EPS 1.24 1.36 1.50 1.36 1.60 1.52 1.59 -15.28%
DPS 0.75 0.75 0.75 0.50 0.50 0.50 0.50 31.06%
NAPS 1.35 1.35 1.35 1.34 1.34 1.33 1.34 0.49%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.08 1.21 0.815 0.845 0.27 0.265 0.255 -
P/RPS 4.69 4.63 3.08 3.41 1.05 1.03 0.88 205.42%
P/EPS 87.14 89.29 54.44 62.08 16.89 17.44 16.02 209.61%
EY 1.15 1.12 1.84 1.61 5.92 5.73 6.24 -67.64%
DY 0.69 0.62 0.92 0.59 1.85 1.89 1.96 -50.17%
P/NAPS 0.80 0.90 0.60 0.63 0.20 0.20 0.19 160.97%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 28/05/24 27/02/24 15/11/23 18/08/23 18/05/23 23/02/23 -
Price 0.995 1.15 1.04 0.80 0.62 0.26 0.26 -
P/RPS 4.32 4.40 3.93 3.23 2.42 1.01 0.89 186.95%
P/EPS 80.28 84.86 69.47 58.77 38.78 17.11 16.33 189.40%
EY 1.25 1.18 1.44 1.70 2.58 5.84 6.12 -65.35%
DY 0.75 0.65 0.72 0.62 0.81 1.92 1.92 -46.59%
P/NAPS 0.74 0.85 0.77 0.60 0.46 0.20 0.19 147.74%

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