[UEMS] YoY Cumulative 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- -170.57%
YoY- 89.86%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 430,179 604,733 781,451 501,835 307,811 1,419,824 861,093 -10.91%
PBT 36,781 72,564 68,014 -27,256 -108,495 129,044 319,124 -30.21%
Tax -10,308 -28,902 -27,819 15,932 -7,327 -58,499 -79,823 -28.88%
NP 26,473 43,662 40,195 -11,324 -115,822 70,545 239,301 -30.69%
-
NP to SH 27,021 40,052 39,721 -11,686 -115,294 70,458 239,079 -30.44%
-
Tax Rate 28.03% 39.83% 40.90% - - 45.33% 25.01% -
Total Cost 403,706 561,071 741,256 513,159 423,633 1,349,279 621,792 -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 0.40% 0.59% 0.59% -0.17% -1.64% 0.98% 3.40% -
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 8.50 11.95 15.45 9.92 6.78 31.29 18.98 -12.52%
EPS 0.53 0.79 0.79 -0.23 -2.54 1.55 5.09 -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 8.50 11.95 15.45 9.92 6.09 28.07 17.02 -10.91%
EPS 0.53 0.79 0.79 -0.23 -2.28 1.39 4.73 -30.54%
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 12.70 2.26 2.01 3.93 6.41 2.56 3.74 22.57%
P/EPS 202.18 34.10 39.48 -168.82 -17.12 51.52 13.47 56.99%
EY 0.49 2.93 2.53 -0.59 -5.84 1.94 7.42 -36.39%
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 11.70 5.19 1.94 3.73 5.97 2.11 4.82 15.91%
P/EPS 186.27 78.30 38.21 -160.16 -15.94 42.50 17.37 48.44%
EY 0.54 1.28 2.62 -0.62 -6.27 2.35 5.76 -32.57%
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