[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
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,839,648 1,722,186 2,879,116 1,591,126 1,579,522 1,698,374 2,347,330 3.22%
PBT 258,088 638,248 458,156 158,584 340,696 342,910 841,030 -17.86%
Tax -116,998 -159,646 -144,300 -43,404 -66,636 -70,846 -204,896 -8.91%
NP 141,090 478,602 313,856 115,180 274,060 272,064 636,134 -22.18%
-
NP to SH 140,916 478,158 311,648 115,360 274,098 272,094 636,836 -22.21%
-
Tax Rate 45.33% 25.01% 31.50% 27.37% 19.56% 20.66% 24.36% -
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%
-
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%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
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%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,435,289 0.38%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.97% 27.79% 10.90% 7.24% 17.35% 16.02% 27.10% -
ROE 1.97% 6.80% 4.46% 1.71% 4.31% 4.54% 11.22% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 62.58 37.96 63.45 35.07 34.81 37.43 52.92 2.83%
EPS 3.10 10.18 6.86 1.98 6.04 6.00 14.58 -22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.54 1.49 1.40 1.32 1.28 3.57%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 56.14 34.05 56.92 31.45 31.23 33.57 46.40 3.22%
EPS 2.79 9.45 6.16 2.28 5.42 5.38 12.59 -22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4173 1.3903 1.3814 1.3365 1.2558 1.184 1.1223 3.96%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
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%
P/EPS 25.76 6.74 17.47 40.51 16.14 33.85 21.73 2.87%
EY 3.88 14.84 5.72 2.47 6.20 2.95 4.60 -2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.78 0.69 0.70 1.54 2.44 -22.95%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
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%
P/EPS 21.25 8.68 17.33 42.48 14.57 32.35 16.99 3.79%
EY 4.71 11.52 5.77 2.35 6.86 3.09 5.88 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.59 0.77 0.72 0.63 1.47 1.91 -22.30%

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