[UEMS] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -583.87%
YoY- -74.5%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 369,329 312,354 355,759 213,043 217,435 327,608 430,104 -2.50%
PBT 37,994 13,400 25,224 -38,923 -21,946 49,450 27,026 5.83%
Tax -14,316 -2,465 -3,903 -9,427 -7,196 -22,410 -5,559 17.05%
NP 23,678 10,935 21,321 -48,350 -29,142 27,040 21,467 1.64%
-
NP to SH 22,990 8,337 20,353 -50,381 -28,872 27,098 21,173 1.38%
-
Tax Rate 37.68% 18.40% 15.47% - - 45.32% 20.57% -
Total Cost 345,651 301,419 334,438 261,393 246,577 300,568 408,637 -2.74%
-
Net Worth 6,778,358 6,778,358 6,727,773 6,828,943 7,033,025 7,169,149 7,078,399 -0.71%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 6,778,358 6,778,358 6,727,773 6,828,943 7,033,025 7,169,149 7,078,399 -0.71%
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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.41% 3.50% 5.99% -22.69% -13.40% 8.25% 4.99% -
ROE 0.34% 0.12% 0.30% -0.74% -0.41% 0.38% 0.30% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 7.30 6.17 7.03 4.21 4.79 7.22 9.48 -4.25%
EPS 0.45 0.17 0.40 -1.00 -0.64 0.60 0.47 -0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.33 1.35 1.55 1.58 1.56 -2.49%
Adjusted Per Share Value based on latest NOSH - 5,058,476
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 7.30 6.17 7.03 4.21 4.30 6.48 8.50 -2.50%
EPS 0.45 0.17 0.40 -1.00 -0.57 0.54 0.42 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.33 1.35 1.3903 1.4173 1.3993 -0.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.00 0.845 0.26 0.37 0.365 0.665 0.83 -
P/RPS 13.70 13.68 3.70 8.79 7.62 9.21 8.76 7.73%
P/EPS 220.03 512.70 64.62 -37.15 -57.36 111.35 177.87 3.60%
EY 0.45 0.20 1.55 -2.69 -1.74 0.90 0.56 -3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.20 0.27 0.24 0.42 0.53 5.95%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 15/11/23 23/11/22 24/11/21 24/11/20 26/11/19 28/11/18 -
Price 0.965 0.80 0.21 0.345 0.40 0.735 0.74 -
P/RPS 13.22 12.96 2.99 8.19 8.35 10.18 7.81 9.15%
P/EPS 212.33 485.40 52.19 -34.64 -62.86 123.07 158.58 4.98%
EY 0.47 0.21 1.92 -2.89 -1.59 0.81 0.63 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.16 0.26 0.26 0.47 0.47 7.36%

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