[UEMS] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 845.46%
YoY- 53.43%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 501,835 307,811 1,419,824 861,093 1,439,558 795,563 789,761 -7.27%
PBT -27,256 -108,495 129,044 319,124 229,078 79,292 170,348 -
Tax 15,932 -7,327 -58,499 -79,823 -72,150 -21,702 -33,318 -
NP -11,324 -115,822 70,545 239,301 156,928 57,590 137,030 -
-
NP to SH -11,686 -115,294 70,458 239,079 155,824 57,680 137,049 -
-
Tax Rate - - 45.33% 25.01% 31.50% 27.37% 19.56% -
Total Cost 513,159 423,633 1,349,279 621,792 1,282,630 737,973 652,731 -3.92%
-
Net Worth 6,930,112 7,033,025 7,169,149 7,033,025 6,987,651 6,760,779 6,352,410 1.45%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 6,930,112 7,033,025 7,169,149 7,033,025 6,987,651 6,760,779 6,352,410 1.45%
NOSH 5,058,476 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 1.82%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -2.26% -37.63% 4.97% 27.79% 10.90% 7.24% 17.35% -
ROE -0.17% -1.64% 0.98% 3.40% 2.23% 0.85% 2.16% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.92 6.78 31.29 18.98 31.73 17.53 17.41 -8.94%
EPS -0.23 -2.54 1.55 5.09 3.43 0.99 3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.55 1.58 1.55 1.54 1.49 1.40 -0.36%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.92 6.09 28.07 17.02 28.46 15.73 15.61 -7.27%
EPS -0.23 -2.28 1.39 4.73 3.08 1.14 2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.3903 1.4173 1.3903 1.3814 1.3365 1.2558 1.45%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.39 0.435 0.80 0.71 1.20 1.03 0.975 -
P/RPS 3.93 6.41 2.56 3.74 3.78 5.87 5.60 -5.72%
P/EPS -168.82 -17.12 51.52 13.47 34.94 81.03 32.28 -
EY -0.59 -5.84 1.94 7.42 2.86 1.23 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.51 0.46 0.78 0.69 0.70 -14.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 24/08/20 28/08/19 28/08/18 23/08/17 30/08/16 17/08/15 -
Price 0.37 0.405 0.66 0.915 1.19 1.08 0.88 -
P/RPS 3.73 5.97 2.11 4.82 3.75 6.16 5.06 -4.95%
P/EPS -160.16 -15.94 42.50 17.37 34.65 84.96 29.14 -
EY -0.62 -6.27 2.35 5.76 2.89 1.18 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.42 0.59 0.77 0.72 0.63 -13.15%

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