[UEMS] YoY Quarter Result on 30-Jun-2014 [#2]

Stock

[UEMS] UEM SUNRISE BERHAD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 21.14%

YoY- -30.57%

Quarter Report

UEMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	897,795	537,813	372,316	447,636	475,930	510,846	509,403	9.89%
YoY %	66.93%	44.45%	-16.83%	-5.94%	-6.83%	0.28%	-	-
Horiz. %	176.24%	105.58%	73.09%	87.87%	93.43%	100.28%	100.00%	-
PBT	139,342	73,277	105,324	91,226	136,842	130,316	106,031	4.65%
YoY %	90.16%	-30.43%	15.45%	-33.33%	5.01%	22.90%	-	-
Horiz. %	131.42%	69.11%	99.33%	86.04%	129.06%	122.90%	100.00%	-
Tax	-44,260	-18,685	-21,414	-16,709	-29,576	-22,674	-17,238	17.00%
YoY %	-136.87%	12.74%	-28.16%	43.50%	-30.44%	-31.53%	-	-
Horiz. %	256.76%	108.39%	124.23%	96.93%	171.57%	131.53%	100.00%	-
NP	95,082	54,592	83,910	74,517	107,266	107,642	88,793	1.14%
YoY %	74.17%	-34.94%	12.61%	-30.53%	-0.35%	21.23%	-	-
Horiz. %	107.08%	61.48%	94.50%	83.92%	120.80%	121.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,554	54,663	83,912	74,525	107,334	107,587	88,934	1.02%
YoY %	72.98%	-34.86%	12.60%	-30.57%	-0.24%	20.97%	-	-
Horiz. %	106.32%	61.46%	94.35%	83.80%	120.69%	120.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.76%	25.50%	20.33%	18.32%	21.61%	17.40%	16.26%	-
YoY %	24.55%	25.43%	10.97%	-15.22%	24.20%	7.01%	-	-
Horiz. %	195.33%	156.83%	125.03%	112.67%	132.90%	107.01%	100.00%	-
Total Cost	802,713	483,221	288,406	373,119	368,664	403,204	420,610	11.36%
YoY %	66.12%	67.55%	-22.70%	1.21%	-8.57%	-4.14%	-	-
Horiz. %	190.84%	114.89%	68.57%	88.71%	87.65%	95.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,987,651	6,760,779	6,352,410	5,989,415	5,677,169	5,012,084	4,221,290	8.75%
YoY %	3.36%	6.43%	6.06%	5.50%	13.27%	18.73%	-	-
Horiz. %	165.53%	160.16%	150.49%	141.89%	134.49%	118.73%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	6,987,651	6,760,779	6,352,410	5,989,415	5,677,169	5,012,084	4,221,290	8.75%
YoY %	3.36%	6.43%	6.06%	5.50%	13.27%	18.73%	-	-
Horiz. %	165.53%	160.16%	150.49%	141.89%	134.49%	118.73%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,537,436	4,435,289	4,320,763	4,098,340	1.70%
YoY %	0.00%	0.00%	0.00%	2.30%	2.65%	5.43%	-	-
Horiz. %	110.71%	110.71%	110.71%	110.71%	108.22%	105.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	10.59%	10.15%	22.54%	16.65%	22.54%	21.07%	17.43%	-
YoY %	4.33%	-54.97%	35.38%	-26.13%	6.98%	20.88%	-	-
Horiz. %	60.76%	58.23%	129.32%	95.52%	129.32%	120.88%	100.00%	-
ROE	1.35%	0.81%	1.32%	1.24%	1.89%	2.15%	2.11%	-
YoY %	66.67%	-38.64%	6.45%	-34.39%	-12.09%	1.90%	-	-
Horiz. %	63.98%	38.39%	62.56%	58.77%	89.57%	101.90%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	19.79	11.85	8.21	9.87	10.73	11.82	12.43	8.05%
YoY %	67.00%	44.34%	-16.82%	-8.01%	-9.22%	-4.91%	-	-
Horiz. %	159.21%	95.33%	66.05%	79.40%	86.32%	95.09%	100.00%	-
EPS	2.08	0.93	1.85	1.64	2.42	2.49	2.17	-0.70%
YoY %	123.66%	-49.73%	12.80%	-32.23%	-2.81%	14.75%	-	-
Horiz. %	95.85%	42.86%	85.25%	75.58%	111.52%	114.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.54	1.49	1.40	1.32	1.28	1.16	1.03	6.92%
YoY %	3.36%	6.43%	6.06%	3.12%	10.34%	12.62%	-	-
Horiz. %	149.51%	144.66%	135.92%	128.16%	124.27%	112.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 4,537,436
RPS	17.75	10.63	7.36	8.85	9.41	10.10	10.07	9.89%
YoY %	66.98%	44.43%	-16.84%	-5.95%	-6.83%	0.30%	-	-
Horiz. %	176.27%	105.56%	73.09%	87.88%	93.45%	100.30%	100.00%	-
EPS	1.87	1.08	1.66	1.47	2.12	2.13	1.76	1.01%
YoY %	73.15%	-34.94%	12.93%	-30.66%	-0.47%	21.02%	-	-
Horiz. %	106.25%	61.36%	94.32%	83.52%	120.45%	121.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3814	1.3365	1.2558	1.184	1.1223	0.9908	0.8345	8.75%
YoY %	3.36%	6.43%	6.06%	5.50%	13.27%	18.73%	-	-
Horiz. %	165.54%	160.16%	150.49%	141.88%	134.49%	118.73%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.20	1.03	0.975	2.03	3.12	2.08	2.81	-
P/RPS	6.06	8.69	11.88	20.58	29.08	17.59	22.61	-19.68%
YoY %	-30.26%	-26.85%	-42.27%	-29.23%	65.32%	-22.20%	-	-
Horiz. %	26.80%	38.43%	52.54%	91.02%	128.62%	77.80%	100.00%	-
P/EPS	57.59	85.50	52.72	123.60	128.93	83.53	129.49	-12.62%
YoY %	-32.64%	62.18%	-57.35%	-4.13%	54.35%	-35.49%	-	-
Horiz. %	44.47%	66.03%	40.71%	95.45%	99.57%	64.51%	100.00%	-
EY	1.74	1.17	1.90	0.81	0.78	1.20	0.77	14.53%
YoY %	48.72%	-38.42%	134.57%	3.85%	-35.00%	55.84%	-	-
Horiz. %	225.97%	151.95%	246.75%	105.19%	101.30%	155.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.69	0.70	1.54	2.44	1.79	2.73	-18.82%
YoY %	13.04%	-1.43%	-54.55%	-36.89%	36.31%	-34.43%	-	-
Horiz. %	28.57%	25.27%	25.64%	56.41%	89.38%	65.57%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	30/08/16	17/08/15	25/08/14	29/08/13	29/08/12	25/08/11	-
Price	1.19	1.08	0.88	1.94	2.44	1.89	2.10	-
P/RPS	6.01	9.11	10.72	19.66	22.74	15.99	16.90	-15.81%
YoY %	-34.03%	-15.02%	-45.47%	-13.54%	42.21%	-5.38%	-	-
Horiz. %	35.56%	53.91%	63.43%	116.33%	134.56%	94.62%	100.00%	-
P/EPS	57.11	89.65	47.58	118.12	100.83	75.90	96.77	-8.40%
YoY %	-36.30%	88.42%	-59.72%	17.15%	32.85%	-21.57%	-	-
Horiz. %	59.02%	92.64%	49.17%	122.06%	104.20%	78.43%	100.00%	-
EY	1.75	1.12	2.10	0.85	0.99	1.32	1.03	9.22%
YoY %	56.25%	-46.67%	147.06%	-14.14%	-25.00%	28.16%	-	-
Horiz. %	169.90%	108.74%	203.88%	82.52%	96.12%	128.16%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.77	0.72	0.63	1.47	1.91	1.63	2.04	-14.97%
YoY %	6.94%	14.29%	-57.14%	-23.04%	17.18%	-20.10%	-	-
Horiz. %	37.75%	35.29%	30.88%	72.06%	93.63%	79.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos