[UEMS] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[UEMS] UEM SUNRISE BERHAD

Announcement Date

30-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 855.92%

YoY- -57.91%

Quarter Report

UEMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	2,839,648	1,722,186	2,879,116	1,591,126	1,579,522	1,698,374	2,347,330	3.22%
YoY %	64.89%	-40.18%	80.95%	0.73%	-7.00%	-27.65%	-	-
Horiz. %	120.97%	73.37%	122.65%	67.78%	67.29%	72.35%	100.00%	-
PBT	258,088	638,248	458,156	158,584	340,696	342,910	841,030	-17.86%
YoY %	-59.56%	39.31%	188.90%	-53.45%	-0.65%	-59.23%	-	-
Horiz. %	30.69%	75.89%	54.48%	18.86%	40.51%	40.77%	100.00%	-
Tax	-116,998	-159,646	-144,300	-43,404	-66,636	-70,846	-204,896	-8.91%
YoY %	26.71%	-10.63%	-232.46%	34.86%	5.94%	65.42%	-	-
Horiz. %	57.10%	77.92%	70.43%	21.18%	32.52%	34.58%	100.00%	-
NP	141,090	478,602	313,856	115,180	274,060	272,064	636,134	-22.18%
YoY %	-70.52%	52.49%	172.49%	-57.97%	0.73%	-57.23%	-	-
Horiz. %	22.18%	75.24%	49.34%	18.11%	43.08%	42.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,916	478,158	311,648	115,360	274,098	272,094	636,836	-22.21%
YoY %	-70.53%	53.43%	170.15%	-57.91%	0.74%	-57.27%	-	-
Horiz. %	22.13%	75.08%	48.94%	18.11%	43.04%	42.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.33%	25.01%	31.50%	27.37%	19.56%	20.66%	24.36%	-
YoY %	81.25%	-20.60%	15.09%	39.93%	-5.32%	-15.19%	-	-
Horiz. %	186.08%	102.67%	129.31%	112.36%	80.30%	84.81%	100.00%	-
Total Cost	2,698,558	1,243,584	2,565,260	1,475,946	1,305,462	1,426,310	1,711,196	7.88%
YoY %	117.00%	-51.52%	73.80%	13.06%	-8.47%	-16.65%	-	-
Horiz. %	157.70%	72.67%	149.91%	86.25%	76.29%	83.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,169,149	7,033,025	6,987,651	6,760,779	6,352,410	5,989,415	5,677,169	3.96%
YoY %	1.94%	0.65%	3.36%	6.43%	6.06%	5.50%	-	-
Horiz. %	126.28%	123.88%	123.08%	119.09%	111.89%	105.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	7,169,149	7,033,025	6,987,651	6,760,779	6,352,410	5,989,415	5,677,169	3.96%
YoY %	1.94%	0.65%	3.36%	6.43%	6.06%	5.50%	-	-
Horiz. %	126.28%	123.88%	123.08%	119.09%	111.89%	105.50%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,435,289	0.38%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.30%	-	-
Horiz. %	102.30%	102.30%	102.30%	102.30%	102.30%	102.30%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	4.97%	27.79%	10.90%	7.24%	17.35%	16.02%	27.10%	-
YoY %	-82.12%	154.95%	50.55%	-58.27%	8.30%	-40.89%	-	-
Horiz. %	18.34%	102.55%	40.22%	26.72%	64.02%	59.11%	100.00%	-
ROE	1.97%	6.80%	4.46%	1.71%	4.31%	4.54%	11.22%	-
YoY %	-71.03%	52.47%	160.82%	-60.32%	-5.07%	-59.54%	-	-
Horiz. %	17.56%	60.61%	39.75%	15.24%	38.41%	40.46%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	62.58	37.96	63.45	35.07	34.81	37.43	52.92	2.83%
YoY %	64.86%	-40.17%	80.92%	0.75%	-7.00%	-29.27%	-	-
Horiz. %	118.25%	71.73%	119.90%	66.27%	65.78%	70.73%	100.00%	-
EPS	3.10	10.18	6.86	1.98	6.04	6.00	14.58	-22.73%
YoY %	-69.55%	48.40%	246.46%	-67.22%	0.67%	-58.85%	-	-
Horiz. %	21.26%	69.82%	47.05%	13.58%	41.43%	41.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.58	1.55	1.54	1.49	1.40	1.32	1.28	3.57%
YoY %	1.94%	0.65%	3.36%	6.43%	6.06%	3.12%	-	-
Horiz. %	123.44%	121.09%	120.31%	116.41%	109.38%	103.12%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 4,537,436
RPS	56.14	34.05	56.92	31.45	31.23	33.57	46.40	3.22%
YoY %	64.88%	-40.18%	80.99%	0.70%	-6.97%	-27.65%	-	-
Horiz. %	120.99%	73.38%	122.67%	67.78%	67.31%	72.35%	100.00%	-
EPS	2.79	9.45	6.16	2.28	5.42	5.38	12.59	-22.20%
YoY %	-70.48%	53.41%	170.18%	-57.93%	0.74%	-57.27%	-	-
Horiz. %	22.16%	75.06%	48.93%	18.11%	43.05%	42.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4173	1.3903	1.3814	1.3365	1.2558	1.184	1.1223	3.96%
YoY %	1.94%	0.64%	3.36%	6.43%	6.06%	5.50%	-	-
Horiz. %	126.29%	123.88%	123.09%	119.09%	111.90%	105.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.80	0.71	1.20	1.03	0.975	2.03	3.12	-
P/RPS	1.28	1.87	1.89	2.94	2.80	5.42	5.90	-22.47%
YoY %	-31.55%	-1.06%	-35.71%	5.00%	-48.34%	-8.14%	-	-
Horiz. %	21.69%	31.69%	32.03%	49.83%	47.46%	91.86%	100.00%	-
P/EPS	25.76	6.74	17.47	40.51	16.14	33.85	21.73	2.87%
YoY %	282.20%	-61.42%	-56.87%	150.99%	-52.32%	55.78%	-	-
Horiz. %	118.55%	31.02%	80.40%	186.42%	74.28%	155.78%	100.00%	-
EY	3.88	14.84	5.72	2.47	6.20	2.95	4.60	-2.79%
YoY %	-73.85%	159.44%	131.58%	-60.16%	110.17%	-35.87%	-	-
Horiz. %	84.35%	322.61%	124.35%	53.70%	134.78%	64.13%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.51	0.46	0.78	0.69	0.70	1.54	2.44	-22.95%
YoY %	10.87%	-41.03%	13.04%	-1.43%	-54.55%	-36.89%	-	-
Horiz. %	20.90%	18.85%	31.97%	28.28%	28.69%	63.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	23/08/17	30/08/16	17/08/15	25/08/14	29/08/13	-
Price	0.66	0.915	1.19	1.08	0.88	1.94	2.44	-
P/RPS	1.05	2.41	1.88	3.08	2.53	5.18	4.61	-21.84%
YoY %	-56.43%	28.19%	-38.96%	21.74%	-51.16%	12.36%	-	-
Horiz. %	22.78%	52.28%	40.78%	66.81%	54.88%	112.36%	100.00%	-
P/EPS	21.25	8.68	17.33	42.48	14.57	32.35	16.99	3.79%
YoY %	144.82%	-49.91%	-59.20%	191.56%	-54.96%	90.41%	-	-
Horiz. %	125.07%	51.09%	102.00%	250.03%	85.76%	190.41%	100.00%	-
EY	4.71	11.52	5.77	2.35	6.86	3.09	5.88	-3.62%
YoY %	-59.11%	99.65%	145.53%	-65.74%	122.01%	-47.45%	-	-
Horiz. %	80.10%	195.92%	98.13%	39.97%	116.67%	52.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.42	0.59	0.77	0.72	0.63	1.47	1.91	-22.30%
YoY %	-28.81%	-23.38%	6.94%	14.29%	-57.14%	-23.04%	-	-
Horiz. %	21.99%	30.89%	40.31%	37.70%	32.98%	76.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos