[UEMS] YoY 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- -4.06%
YoY- -60.88%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 715,766 421,254 353,058 471,137 678,510 433,380 408,282 9.79%
PBT 127,109 55,578 48,094 88,521 227,455 109,439 67,430 11.13%
Tax -40,114 -18,050 -360 -17,114 -44,698 -23,942 -12,305 21.74%
NP 86,995 37,528 47,734 71,407 182,757 85,497 55,125 7.89%
-
NP to SH 86,602 36,333 47,742 71,496 182,767 85,326 54,610 7.98%
-
Tax Rate 31.56% 32.48% 0.75% 19.33% 19.65% 21.88% 18.25% -
Total Cost 628,771 383,726 305,324 399,730 495,753 347,883 353,157 10.08%
-
Net Worth 7,123,774 6,715,405 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 7.77%
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 5,744,106 5,110,897 4,543,885 7.77%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,351,595 4,331,268 4,168,702 1.42%
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 12.15% 8.91% 13.52% 15.16% 26.94% 19.73% 13.50% -
ROE 1.22% 0.54% 0.74% 1.18% 3.18% 1.67% 1.20% -
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 15.77 9.28 7.78 10.38 15.59 10.01 9.79 8.26%
EPS 1.91 0.80 1.05 1.58 4.20 1.97 1.31 6.48%
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 14.15 8.33 6.98 9.31 13.41 8.57 8.07 9.80%
EPS 1.71 0.72 0.94 1.41 3.61 1.69 1.08 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4083 1.3276 1.2737 1.193 1.1355 1.0104 0.8983 7.77%
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 7.23 12.71 15.81 17.53 16.35 16.79 17.87 -13.98%
P/EPS 59.73 147.36 116.90 115.50 60.71 85.28 133.59 -12.54%
EY 1.67 0.68 0.86 0.87 1.65 1.17 0.75 14.25%
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 6.72 11.20 15.17 17.34 14.43 21.19 21.34 -17.50%
P/EPS 55.54 129.88 112.15 114.24 53.57 107.61 159.54 -16.11%
EY 1.80 0.77 0.89 0.88 1.87 0.93 0.63 19.10%
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