[UEMS] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.55%
YoY- -58.59%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,155,324 1,216,817 1,142,819 1,320,324 1,852,176 1,247,943 1,105,370 11.76%
PBT 356,187 134,870 218,442 259,976 647,971 311,378 199,778 10.10%
Tax -112,264 -39,752 -33,678 -52,537 -147,146 -63,925 -38,256 19.63%
NP 243,923 95,118 184,764 207,439 500,825 247,453 161,522 7.10%
-
NP to SH 242,426 94,013 184,791 207,543 501,185 247,084 161,150 7.03%
-
Tax Rate 31.52% 29.47% 15.42% 20.21% 22.71% 20.53% 19.15% -
Total Cost 1,911,401 1,121,699 958,055 1,112,885 1,351,351 1,000,490 943,848 12.46%
-
Net Worth 7,123,774 6,715,405 6,443,158 6,034,790 5,757,739 5,106,113 4,492,416 7.97%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 7,123,774 6,715,405 6,443,158 6,034,790 5,757,739 5,106,113 4,492,416 7.97%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,361,923 4,327,215 4,121,483 1.61%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.32% 7.82% 16.17% 15.71% 27.04% 19.83% 14.61% -
ROE 3.40% 1.40% 2.87% 3.44% 8.70% 4.84% 3.59% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.50 26.82 25.19 29.10 42.46 28.84 26.82 9.98%
EPS 5.34 1.79 4.07 4.57 11.49 5.71 3.91 5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.48 1.42 1.33 1.32 1.18 1.09 6.26%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 42.61 24.06 22.59 26.10 36.62 24.67 21.85 11.76%
EPS 4.79 1.86 3.65 4.10 9.91 4.88 3.19 7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4083 1.3276 1.2737 1.193 1.1382 1.0094 0.8881 7.97%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.14 1.18 1.23 1.82 2.55 1.68 1.75 -
P/RPS 2.40 4.40 4.88 6.25 6.01 5.83 6.53 -15.35%
P/EPS 21.34 56.95 30.20 39.79 22.19 29.42 44.76 -11.60%
EY 4.69 1.76 3.31 2.51 4.51 3.40 2.23 13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.87 1.37 1.93 1.42 1.61 -12.33%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 30/11/16 26/11/15 26/11/14 25/11/13 28/11/12 24/11/11 -
Price 1.06 1.04 1.18 1.80 2.25 2.12 2.09 -
P/RPS 2.23 3.88 4.69 6.19 5.30 7.35 7.79 -18.80%
P/EPS 19.84 50.19 28.97 39.35 19.58 37.13 53.45 -15.21%
EY 5.04 1.99 3.45 2.54 5.11 2.69 1.87 17.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.83 1.35 1.70 1.80 1.92 -15.87%

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