[UEMS] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -35.29%
YoY- 89.86%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 860,358 1,209,466 1,562,902 1,003,670 615,622 2,839,648 1,722,186 -10.91%
PBT 73,562 145,128 136,028 -54,512 -216,990 258,088 638,248 -30.21%
Tax -20,616 -57,804 -55,638 31,864 -14,654 -116,998 -159,646 -28.88%
NP 52,946 87,324 80,390 -22,648 -231,644 141,090 478,602 -30.69%
-
NP to SH 54,042 80,104 79,442 -23,372 -230,588 140,916 478,158 -30.44%
-
Tax Rate 28.03% 39.83% 40.90% - - 45.33% 25.01% -
Total Cost 807,412 1,122,142 1,482,512 1,026,318 847,266 2,698,558 1,243,584 -6.93%
-
Net Worth 6,828,943 6,778,358 6,727,773 6,930,112 7,033,025 7,169,149 7,033,025 -0.48%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 6,828,943 6,778,358 6,727,773 6,930,112 7,033,025 7,169,149 7,033,025 -0.48%
NOSH 5,058,476 5,058,476 5,058,476 5,058,476 4,537,436 4,537,436 4,537,436 1.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.15% 7.22% 5.14% -2.26% -37.63% 4.97% 27.79% -
ROE 0.79% 1.18% 1.18% -0.34% -3.28% 1.97% 6.80% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.01 23.91 30.90 19.84 13.57 62.58 37.96 -12.51%
EPS 1.06 1.58 1.58 -0.46 -5.08 3.10 10.18 -31.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.33 1.37 1.55 1.58 1.55 -2.27%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.01 23.91 30.90 19.84 12.17 56.14 34.05 -10.91%
EPS 1.06 1.58 1.58 -0.46 -4.56 2.79 9.45 -30.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.33 1.37 1.3903 1.4173 1.3903 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.08 0.27 0.31 0.39 0.435 0.80 0.71 -
P/RPS 6.35 1.13 1.00 1.97 3.21 1.28 1.87 22.57%
P/EPS 101.09 17.05 19.74 -84.41 -8.56 25.76 6.74 56.97%
EY 0.99 5.87 5.07 -1.18 -11.68 3.88 14.84 -36.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.20 0.23 0.28 0.28 0.51 0.46 9.65%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 18/08/23 24/08/22 25/08/21 24/08/20 28/08/19 28/08/18 -
Price 0.995 0.62 0.30 0.37 0.405 0.66 0.915 -
P/RPS 5.85 2.59 0.97 1.86 2.99 1.05 2.41 15.91%
P/EPS 93.13 39.15 19.10 -80.08 -7.97 21.25 8.68 48.45%
EY 1.07 2.55 5.23 -1.25 -12.55 4.71 11.52 -32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.23 0.27 0.26 0.42 0.59 3.84%

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