[UEMS] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 13.78%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,903,442 2,779,986 2,485,474 2,004,064 1,841,479 1,823,864 1,755,668 39.71%
PBT 438,653 438,965 367,434 252,696 217,648 259,467 251,983 44.56%
Tax -157,045 -141,821 -119,757 -83,470 -69,309 -92,123 -74,433 64.27%
NP 281,608 297,144 247,677 169,226 148,339 167,344 177,550 35.88%
-
NP to SH 280,085 295,715 245,446 167,594 147,302 166,434 177,843 35.25%
-
Tax Rate 35.80% 32.31% 32.59% 33.03% 31.84% 35.50% 29.54% -
Total Cost 2,621,834 2,482,842 2,237,797 1,834,838 1,693,140 1,656,520 1,578,118 40.14%
-
Net Worth 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 3.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 45,374 - - - - 72,598 72,598 -26.83%
Div Payout % 16.20% - - - - 43.62% 40.82% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,078,399 7,123,774 6,987,651 4,537,436 6,851,528 6,715,405 6,760,779 3.09%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.70% 10.69% 9.96% 8.44% 8.06% 9.18% 10.11% -
ROE 3.96% 4.15% 3.51% 3.69% 2.15% 2.48% 2.63% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.99 61.27 54.78 44.17 40.58 40.20 38.69 39.72%
EPS 6.17 6.52 5.41 3.69 3.25 3.67 3.92 35.19%
DPS 1.00 0.00 0.00 0.00 0.00 1.60 1.60 -26.83%
NAPS 1.56 1.57 1.54 1.00 1.51 1.48 1.49 3.09%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.40 54.96 49.13 39.62 36.40 36.06 34.71 39.71%
EPS 5.54 5.85 4.85 3.31 2.91 3.29 3.52 35.19%
DPS 0.90 0.00 0.00 0.00 0.00 1.44 1.44 -26.83%
NAPS 1.3993 1.4083 1.3814 0.897 1.3545 1.3276 1.3365 3.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.04 1.14 1.20 1.27 1.05 1.18 1.03 -
P/RPS 1.63 1.86 2.19 2.88 2.59 2.94 2.66 -27.79%
P/EPS 16.85 17.49 22.18 34.38 32.34 32.17 26.28 -25.58%
EY 5.94 5.72 4.51 2.91 3.09 3.11 3.81 34.34%
DY 0.96 0.00 0.00 0.00 0.00 1.36 1.55 -27.27%
P/NAPS 0.67 0.73 0.78 1.27 0.70 0.80 0.69 -1.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 23/08/17 17/05/17 27/02/17 30/11/16 30/08/16 -
Price 1.13 1.06 1.19 1.29 1.15 1.04 1.08 -
P/RPS 1.77 1.73 2.17 2.92 2.83 2.59 2.79 -26.10%
P/EPS 18.31 16.26 22.00 34.93 35.42 28.35 27.55 -23.78%
EY 5.46 6.15 4.55 2.86 2.82 3.53 3.63 31.18%
DY 0.88 0.00 0.00 0.00 0.00 1.54 1.48 -29.22%
P/NAPS 0.72 0.68 0.77 1.29 0.76 0.70 0.72 0.00%

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