[UEMS] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -19.49%
YoY- -56.08%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,841,479 1,823,864 1,755,668 1,590,171 1,749,866 2,484,169 2,602,248 -20.50%
PBT 217,648 259,467 251,983 284,030 343,039 567,633 608,060 -49.43%
Tax -69,309 -92,123 -74,433 -77,162 -86,049 -110,532 -127,286 -33.19%
NP 148,339 167,344 177,550 206,868 256,990 457,101 480,774 -54.17%
-
NP to SH 147,302 166,434 177,843 207,092 257,212 457,175 480,929 -54.39%
-
Tax Rate 31.84% 35.50% 29.54% 27.17% 25.08% 19.47% 20.93% -
Total Cost 1,693,140 1,656,520 1,578,118 1,383,303 1,492,876 2,027,068 2,121,474 -13.90%
-
Net Worth 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 5.14%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 72,598 72,598 72,598 72,598 136,123 136,123 -
Div Payout % - 43.62% 40.82% 35.06% 28.23% 29.77% 28.30% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,851,528 6,715,405 6,760,779 6,806,154 6,806,154 6,443,158 6,352,410 5.14%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.06% 9.18% 10.11% 13.01% 14.69% 18.40% 18.48% -
ROE 2.15% 2.48% 2.63% 3.04% 3.78% 7.10% 7.57% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 40.58 40.20 38.69 35.05 38.57 54.75 57.35 -20.51%
EPS 3.25 3.67 3.92 4.56 5.67 10.08 10.60 -54.36%
DPS 0.00 1.60 1.60 1.60 1.60 3.00 3.00 -
NAPS 1.51 1.48 1.49 1.50 1.50 1.42 1.40 5.14%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.40 36.06 34.71 31.44 34.59 49.11 51.44 -20.50%
EPS 2.91 3.29 3.52 4.09 5.08 9.04 9.51 -54.42%
DPS 0.00 1.44 1.44 1.44 1.44 2.69 2.69 -
NAPS 1.3545 1.3276 1.3365 1.3455 1.3455 1.2737 1.2558 5.14%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.05 1.18 1.03 1.14 1.12 1.23 0.975 -
P/RPS 2.59 2.94 2.66 3.25 2.90 2.25 1.70 32.23%
P/EPS 32.34 32.17 26.28 24.98 19.76 12.21 9.20 130.31%
EY 3.09 3.11 3.81 4.00 5.06 8.19 10.87 -56.60%
DY 0.00 1.36 1.55 1.40 1.43 2.44 3.08 -
P/NAPS 0.70 0.80 0.69 0.76 0.75 0.87 0.70 0.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 27/05/16 25/02/16 26/11/15 17/08/15 -
Price 1.15 1.04 1.08 1.00 1.00 1.18 0.88 -
P/RPS 2.83 2.59 2.79 2.85 2.59 2.16 1.53 50.40%
P/EPS 35.42 28.35 27.55 21.91 17.64 11.71 8.30 161.94%
EY 2.82 3.53 3.63 4.56 5.67 8.54 12.04 -61.83%
DY 0.00 1.54 1.48 1.60 1.60 2.54 3.41 -
P/NAPS 0.76 0.70 0.72 0.67 0.67 0.83 0.63 13.25%

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