[UEMS] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -366.4%
YoY- -206.66%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 421,973 336,218 496,338 611,635 1,162,029 752,789 748,118 -9.09%
PBT 52,981 40,304 -149,021 -66,950 206,034 70,234 82,466 -7.10%
Tax -21,676 -19,757 -4,709 -66,342 -80,949 -50,184 -44,781 -11.38%
NP 31,305 20,547 -153,730 -133,292 125,085 20,050 37,685 -3.04%
-
NP to SH 27,338 20,464 -152,259 -134,658 126,245 20,081 37,659 -5.19%
-
Tax Rate 40.91% 49.02% - - 39.29% 71.45% 54.30% -
Total Cost 390,668 315,671 650,068 744,927 1,036,944 732,739 710,433 -9.48%
-
Net Worth 6,828,943 6,778,358 6,677,188 6,879,527 7,305,272 7,078,399 7,078,399 -0.59%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 37,938 25,292 - - - - 45,374 -2.93%
Div Payout % 138.78% 123.59% - - - - 120.49% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 6,828,943 6,778,358 6,677,188 6,879,527 7,305,272 7,078,399 7,078,399 -0.59%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.42% 6.11% -30.97% -21.79% 10.76% 2.66% 5.04% -
ROE 0.40% 0.30% -2.28% -1.96% 1.73% 0.28% 0.53% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.34 6.65 9.81 12.09 25.61 16.59 16.49 -10.73%
EPS 0.54 0.40 -3.01 -2.66 2.78 0.44 0.83 -6.91%
DPS 0.75 0.50 0.00 0.00 0.00 0.00 1.00 -4.67%
NAPS 1.35 1.34 1.32 1.36 1.61 1.56 1.56 -2.37%
Adjusted Per Share Value based on latest NOSH - 5,058,476
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.34 6.65 9.81 12.09 22.97 14.88 14.79 -9.10%
EPS 0.54 0.40 -3.01 -2.66 2.50 0.40 0.74 -5.11%
DPS 0.75 0.50 0.00 0.00 0.00 0.00 0.90 -2.99%
NAPS 1.35 1.34 1.32 1.36 1.4442 1.3993 1.3993 -0.59%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.815 0.255 0.32 0.495 0.705 0.665 1.04 -
P/RPS 9.77 3.84 3.26 4.09 2.75 4.01 6.31 7.55%
P/EPS 150.80 63.03 -10.63 -18.59 25.34 150.26 125.31 3.13%
EY 0.66 1.59 -9.41 -5.38 3.95 0.67 0.80 -3.15%
DY 0.92 1.96 0.00 0.00 0.00 0.00 0.96 -0.70%
P/NAPS 0.60 0.19 0.24 0.36 0.44 0.43 0.67 -1.82%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 23/02/22 24/03/21 24/02/20 26/02/19 27/02/18 -
Price 1.04 0.26 0.355 0.45 0.615 0.845 1.13 -
P/RPS 12.47 3.91 3.62 3.72 2.40 5.09 6.85 10.49%
P/EPS 192.44 64.27 -11.79 -16.90 22.10 190.93 136.15 5.93%
EY 0.52 1.56 -8.48 -5.92 4.52 0.52 0.73 -5.49%
DY 0.72 1.92 0.00 0.00 0.00 0.00 0.88 -3.28%
P/NAPS 0.77 0.19 0.27 0.33 0.38 0.54 0.72 1.12%

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