[UEMS] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -70.57%
YoY- 92.11%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 205,223 363,955 365,000 249,142 111,957 1,000,568 573,352 -15.72%
PBT 26,378 44,947 32,235 -26,766 -99,799 86,812 289,644 -32.90%
Tax -9,194 -17,057 -11,244 19,385 6,101 -46,591 -75,529 -29.57%
NP 17,184 27,890 20,991 -7,381 -93,698 40,221 214,115 -34.29%
-
NP to SH 18,843 24,698 20,701 -7,367 -93,357 40,361 213,792 -33.26%
-
Tax Rate 34.85% 37.95% 34.88% - - 53.67% 26.08% -
Total Cost 188,039 336,065 344,009 256,523 205,655 960,347 359,237 -10.21%
-
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 8.37% 7.66% 5.75% -2.96% -83.69% 4.02% 37.34% -
ROE 0.28% 0.36% 0.31% -0.11% -1.33% 0.56% 3.04% -
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 4.06 7.19 7.22 4.93 2.47 22.05 12.64 -17.23%
EPS 0.38 0.49 0.41 -0.15 -2.06 0.89 4.54 -33.83%
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 4.06 7.19 7.22 4.93 2.21 19.78 11.33 -15.70%
EPS 0.38 0.49 0.41 -0.15 -1.85 0.80 4.23 -33.05%
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 26.62 3.75 4.30 7.92 17.63 3.63 5.62 29.56%
P/EPS 289.93 55.30 75.75 -267.79 -21.14 89.94 15.07 63.61%
EY 0.34 1.81 1.32 -0.37 -4.73 1.11 6.64 -39.03%
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 24.53 8.62 4.16 7.51 16.41 2.99 7.24 22.53%
P/EPS 267.11 126.98 73.31 -254.06 -19.68 74.20 19.42 54.72%
EY 0.37 0.79 1.36 -0.39 -5.08 1.35 5.15 -35.49%
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