[UEMS] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 46.67%
YoY- -26.42%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,162,029 752,789 748,118 624,662 607,047 1,341,350 573,113 12.49%
PBT 206,034 70,234 82,466 82,778 124,597 349,191 38,294 32.35%
Tax -80,949 -50,184 -44,781 -29,557 -52,371 -76,854 39,990 -
NP 125,085 20,050 37,685 53,221 72,226 272,337 78,284 8.12%
-
NP to SH 126,245 20,081 37,659 53,289 72,421 272,384 77,956 8.36%
-
Tax Rate 39.29% 71.45% 54.30% 35.71% 42.03% 22.01% -104.43% -
Total Cost 1,036,944 732,739 710,433 571,441 534,821 1,069,013 494,829 13.11%
-
Net Worth 7,305,272 7,078,399 7,078,399 6,851,528 6,806,154 6,352,410 5,801,162 3.91%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 45,374 - 72,598 136,123 174,471 -
Div Payout % - - 120.49% - 100.25% 49.97% 223.81% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 7,305,272 7,078,399 7,078,399 6,851,528 6,806,154 6,352,410 5,801,162 3.91%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,435 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.76% 2.66% 5.04% 8.52% 11.90% 20.30% 13.66% -
ROE 1.73% 0.28% 0.53% 0.78% 1.06% 4.29% 1.34% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.61 16.59 16.49 13.77 13.38 29.56 13.14 11.75%
EPS 2.78 0.44 0.83 1.17 1.60 6.00 1.79 7.60%
DPS 0.00 0.00 1.00 0.00 1.60 3.00 4.00 -
NAPS 1.61 1.56 1.56 1.51 1.50 1.40 1.33 3.23%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 22.97 14.88 14.79 12.35 12.00 26.52 11.33 12.49%
EPS 2.50 0.40 0.74 1.05 1.43 5.38 1.54 8.40%
DPS 0.00 0.00 0.90 0.00 1.44 2.69 3.45 -
NAPS 1.4442 1.3993 1.3993 1.3545 1.3455 1.2558 1.1468 3.91%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.705 0.665 1.04 1.05 1.12 1.41 2.36 -
P/RPS 2.75 4.01 6.31 7.63 8.37 4.77 17.96 -26.84%
P/EPS 25.34 150.26 125.31 89.41 70.17 23.49 132.05 -24.04%
EY 3.95 0.67 0.80 1.12 1.43 4.26 0.76 31.59%
DY 0.00 0.00 0.96 0.00 1.43 2.13 1.69 -
P/NAPS 0.44 0.43 0.67 0.70 0.75 1.01 1.77 -20.69%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 26/02/15 25/02/14 -
Price 0.615 0.845 1.13 1.15 1.00 1.38 2.10 -
P/RPS 2.40 5.09 6.85 8.35 7.47 4.67 15.98 -27.08%
P/EPS 22.10 190.93 136.15 97.92 62.65 22.99 117.50 -24.29%
EY 4.52 0.52 0.73 1.02 1.60 4.35 0.85 32.09%
DY 0.00 0.00 0.88 0.00 1.60 2.17 1.90 -
P/NAPS 0.38 0.54 0.72 0.76 0.67 0.99 1.58 -21.13%

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