[UEMS] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 8.86%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 714,878 525,246 1,747,432 1,291,197 2,155,324 1,216,817 1,142,819 -7.51%
PBT -66,179 -130,441 178,494 346,150 356,187 134,870 218,442 -
Tax 6,505 -14,523 -80,909 -85,382 -112,264 -39,752 -33,678 -
NP -59,674 -144,964 97,585 260,768 243,923 95,118 184,764 -
-
NP to SH -62,067 -144,166 97,556 260,252 242,426 94,013 184,791 -
-
Tax Rate - - 45.33% 24.67% 31.52% 29.47% 15.42% -
Total Cost 774,552 670,210 1,649,847 1,030,429 1,911,401 1,121,699 958,055 -3.47%
-
Net Worth 6,828,943 7,033,025 7,169,149 7,078,399 7,123,774 6,715,405 6,443,158 0.97%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 6,828,943 7,033,025 7,169,149 7,078,399 7,123,774 6,715,405 6,443,158 0.97%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -8.35% -27.60% 5.58% 20.20% 11.32% 7.82% 16.17% -
ROE -0.91% -2.05% 1.36% 3.68% 3.40% 1.40% 2.87% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.13 11.58 38.51 28.46 47.50 26.82 25.19 -9.17%
EPS -1.23 -3.18 2.15 5.56 5.34 1.79 4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.55 1.58 1.56 1.57 1.48 1.42 -0.83%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.13 10.38 34.54 25.53 42.61 24.06 22.59 -7.51%
EPS -1.23 -2.85 1.93 5.14 4.79 1.86 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.3903 1.4173 1.3993 1.4083 1.3276 1.2737 0.97%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.37 0.365 0.665 0.83 1.14 1.18 1.23 -
P/RPS 2.62 3.15 1.73 2.92 2.40 4.40 4.88 -9.83%
P/EPS -30.16 -11.49 30.93 14.47 21.34 56.95 30.20 -
EY -3.32 -8.70 3.23 6.91 4.69 1.76 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.42 0.53 0.73 0.80 0.87 -17.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 24/11/20 26/11/19 28/11/18 20/11/17 30/11/16 26/11/15 -
Price 0.345 0.40 0.735 0.74 1.06 1.04 1.18 -
P/RPS 2.44 3.46 1.91 2.60 2.23 3.88 4.69 -10.30%
P/EPS -28.12 -12.59 34.19 12.90 19.84 50.19 28.97 -
EY -3.56 -7.94 2.93 7.75 5.04 1.99 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.47 0.47 0.68 0.70 0.83 -17.57%

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