[UEMS] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 51.69%
YoY- -73.41%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 752,789 748,118 624,662 607,047 1,341,350 573,113 682,609 1.64%
PBT 70,234 82,466 82,778 124,597 349,191 38,294 224,542 -17.60%
Tax -50,184 -44,781 -29,557 -52,371 -76,854 39,990 -23,344 13.59%
NP 20,050 37,685 53,221 72,226 272,337 78,284 201,198 -31.89%
-
NP to SH 20,081 37,659 53,289 72,421 272,384 77,956 201,274 -31.88%
-
Tax Rate 71.45% 54.30% 35.71% 42.03% 22.01% -104.43% 10.40% -
Total Cost 732,739 710,433 571,441 534,821 1,069,013 494,829 481,411 7.24%
-
Net Worth 7,078,399 7,078,399 6,851,528 6,806,154 6,352,410 5,801,162 5,324,021 4.85%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 45,374 - 72,598 136,123 174,471 129,854 -
Div Payout % - 120.49% - 100.25% 49.97% 223.81% 64.52% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 7,078,399 7,078,399 6,851,528 6,806,154 6,352,410 5,801,162 5,324,021 4.85%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,435 4,328,473 0.78%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.66% 5.04% 8.52% 11.90% 20.30% 13.66% 29.47% -
ROE 0.28% 0.53% 0.78% 1.06% 4.29% 1.34% 3.78% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.59 16.49 13.77 13.38 29.56 13.14 15.77 0.84%
EPS 0.44 0.83 1.17 1.60 6.00 1.79 4.65 -32.48%
DPS 0.00 1.00 0.00 1.60 3.00 4.00 3.00 -
NAPS 1.56 1.56 1.51 1.50 1.40 1.33 1.23 4.03%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.88 14.79 12.35 12.00 26.52 11.33 13.49 1.64%
EPS 0.40 0.74 1.05 1.43 5.38 1.54 3.98 -31.80%
DPS 0.00 0.90 0.00 1.44 2.69 3.45 2.57 -
NAPS 1.3993 1.3993 1.3545 1.3455 1.2558 1.1468 1.0525 4.85%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.665 1.04 1.05 1.12 1.41 2.36 2.10 -
P/RPS 4.01 6.31 7.63 8.37 4.77 17.96 13.32 -18.12%
P/EPS 150.26 125.31 89.41 70.17 23.49 132.05 45.16 22.17%
EY 0.67 0.80 1.12 1.43 4.26 0.76 2.21 -18.03%
DY 0.00 0.96 0.00 1.43 2.13 1.69 1.43 -
P/NAPS 0.43 0.67 0.70 0.75 1.01 1.77 1.71 -20.54%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 26/02/15 25/02/14 21/02/13 -
Price 0.845 1.13 1.15 1.00 1.38 2.10 2.22 -
P/RPS 5.09 6.85 8.35 7.47 4.67 15.98 14.08 -15.59%
P/EPS 190.93 136.15 97.92 62.65 22.99 117.50 47.74 25.97%
EY 0.52 0.73 1.02 1.60 4.35 0.85 2.09 -20.68%
DY 0.00 0.88 0.00 1.60 2.17 1.90 1.35 -
P/NAPS 0.54 0.72 0.76 0.67 0.99 1.58 1.80 -18.17%

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