[UEMS] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[UEMS] UEM SUNRISE BERHAD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -7.64%

YoY- -34.42%

Quarter Report

UEMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	2,485,474	1,755,668	2,602,248	2,100,810	2,289,654	1,820,647	1,040,522	15.60%
YoY %	41.57%	-32.53%	23.87%	-8.25%	25.76%	74.97%	-	-
Horiz. %	238.87%	168.73%	250.09%	201.90%	220.05%	174.97%	100.00%	-
PBT	367,434	251,983	608,060	437,204	754,496	424,837	292,619	3.86%
YoY %	45.82%	-58.56%	39.08%	-42.05%	77.60%	45.18%	-	-
Horiz. %	125.57%	86.11%	207.80%	149.41%	257.84%	145.18%	100.00%	-
Tax	-119,757	-74,433	-127,286	-40,131	-149,734	-66,336	-34,330	23.12%
YoY %	-60.89%	41.52%	-217.18%	73.20%	-125.72%	-93.23%	-	-
Horiz. %	348.84%	216.82%	370.77%	116.90%	436.16%	193.23%	100.00%	-
NP	247,677	177,550	480,774	397,073	604,762	358,501	258,289	-0.69%
YoY %	39.50%	-63.07%	21.08%	-34.34%	68.69%	38.80%	-	-
Horiz. %	95.89%	68.74%	186.14%	153.73%	234.14%	138.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,446	177,843	480,929	396,770	605,018	356,930	257,589	-0.80%
YoY %	38.01%	-63.02%	21.21%	-34.42%	69.51%	38.57%	-	-
Horiz. %	95.29%	69.04%	186.70%	154.03%	234.88%	138.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.59%	29.54%	20.93%	9.18%	19.85%	15.61%	11.73%	-
YoY %	10.32%	41.14%	128.00%	-53.75%	27.16%	33.08%	-	-
Horiz. %	277.83%	251.83%	178.43%	78.26%	169.22%	133.08%	100.00%	-
Total Cost	2,237,797	1,578,118	2,121,474	1,703,737	1,684,892	1,462,146	782,233	19.12%
YoY %	41.80%	-25.61%	24.52%	1.12%	15.23%	86.92%	-	-
Horiz. %	286.08%	201.75%	271.21%	217.80%	215.40%	186.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,987,651	6,760,779	6,352,410	5,998,353	5,677,169	5,012,084	4,221,290	8.75%
YoY %	3.36%	6.43%	5.90%	5.66%	13.27%	18.73%	-	-
Horiz. %	165.53%	160.16%	150.49%	142.10%	134.49%	118.73%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	72,598	136,123	174,203	129,854	-	-	-
YoY %	-	-46.67%	-21.86%	34.15%	0.00%	-	-	-
Horiz. %	-	55.91%	104.83%	134.15%	100.00%	-	-	-
Div Payout %	-	40.82%	28.30%	43.91%	21.46%	-	-	-
YoY %	-	44.24%	-35.55%	104.61%	0.00%	-	-	-
Horiz. %	-	190.21%	131.87%	204.61%	100.00%	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	6,987,651	6,760,779	6,352,410	5,998,353	5,677,169	5,012,084	4,221,290	8.75%
YoY %	3.36%	6.43%	5.90%	5.66%	13.27%	18.73%	-	-
Horiz. %	165.53%	160.16%	150.49%	142.10%	134.49%	118.73%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,537,436	4,435,289	4,320,763	4,098,340	1.70%
YoY %	0.00%	0.00%	0.00%	2.30%	2.65%	5.43%	-	-
Horiz. %	110.71%	110.71%	110.71%	110.71%	108.22%	105.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	9.96%	10.11%	18.48%	18.90%	26.41%	19.69%	24.82%	-
YoY %	-1.48%	-45.29%	-2.22%	-28.44%	34.13%	-20.67%	-	-
Horiz. %	40.13%	40.73%	74.46%	76.15%	106.41%	79.33%	100.00%	-
ROE	3.51%	2.63%	7.57%	6.61%	10.66%	7.12%	6.10%	-
YoY %	33.46%	-65.26%	14.52%	-37.99%	49.72%	16.72%	-	-
Horiz. %	57.54%	43.11%	124.10%	108.36%	174.75%	116.72%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	54.78	38.69	57.35	46.23	51.62	42.14	25.39	13.66%
YoY %	41.59%	-32.54%	24.05%	-10.44%	22.50%	65.97%	-	-
Horiz. %	215.75%	152.38%	225.88%	182.08%	203.31%	165.97%	100.00%	-
EPS	5.41	3.92	10.60	8.73	13.64	8.26	6.29	-2.47%
YoY %	38.01%	-63.02%	21.42%	-36.00%	65.13%	31.32%	-	-
Horiz. %	86.01%	62.32%	168.52%	138.79%	216.85%	131.32%	100.00%	-
DPS	0.00	1.60	3.00	3.83	2.93	0.00	0.00	-
YoY %	0.00%	-46.67%	-21.67%	30.72%	0.00%	0.00%	-	-
Horiz. %	0.00%	54.61%	102.39%	130.72%	100.00%	-	-	-
NAPS	1.54	1.49	1.40	1.32	1.28	1.16	1.03	6.92%
YoY %	3.36%	6.43%	6.06%	3.12%	10.34%	12.62%	-	-
Horiz. %	149.51%	144.66%	135.92%	128.16%	124.27%	112.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 4,537,436
RPS	49.13	34.71	51.44	41.53	45.26	35.99	20.57	15.60%
YoY %	41.54%	-32.52%	23.86%	-8.24%	25.76%	74.96%	-	-
Horiz. %	238.84%	168.74%	250.07%	201.90%	220.03%	174.96%	100.00%	-
EPS	4.85	3.52	9.51	7.84	11.96	7.06	5.09	-0.80%
YoY %	37.78%	-62.99%	21.30%	-34.45%	69.41%	38.70%	-	-
Horiz. %	95.28%	69.16%	186.84%	154.03%	234.97%	138.70%	100.00%	-
DPS	0.00	1.44	2.69	3.44	2.57	0.00	0.00	-
YoY %	0.00%	-46.47%	-21.80%	33.85%	0.00%	0.00%	-	-
Horiz. %	0.00%	56.03%	104.67%	133.85%	100.00%	-	-	-
NAPS	1.3814	1.3365	1.2558	1.1858	1.1223	0.9908	0.8345	8.75%
YoY %	3.36%	6.43%	5.90%	5.66%	13.27%	18.73%	-	-
Horiz. %	165.54%	160.16%	150.49%	142.10%	134.49%	118.73%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.20	1.03	0.975	2.03	3.12	2.08	2.81	-
P/RPS	2.19	2.66	1.70	4.39	6.04	4.94	11.07	-23.64%
YoY %	-17.67%	56.47%	-61.28%	-27.32%	22.27%	-55.37%	-	-
Horiz. %	19.78%	24.03%	15.36%	39.66%	54.56%	44.63%	100.00%	-
P/EPS	22.18	26.28	9.20	23.25	22.87	25.18	44.71	-11.01%
YoY %	-15.60%	185.65%	-60.43%	1.66%	-9.17%	-43.68%	-	-
Horiz. %	49.61%	58.78%	20.58%	52.00%	51.15%	56.32%	100.00%	-
EY	4.51	3.81	10.87	4.30	4.37	3.97	2.24	12.35%
YoY %	18.37%	-64.95%	152.79%	-1.60%	10.08%	77.23%	-	-
Horiz. %	201.34%	170.09%	485.27%	191.96%	195.09%	177.23%	100.00%	-
DY	0.00	1.55	3.08	1.89	0.94	0.00	0.00	-
YoY %	0.00%	-49.68%	62.96%	101.06%	0.00%	0.00%	-	-
Horiz. %	0.00%	164.89%	327.66%	201.06%	100.00%	-	-	-
P/NAPS	0.78	0.69	0.70	1.54	2.44	1.79	2.73	-18.82%
YoY %	13.04%	-1.43%	-54.55%	-36.89%	36.31%	-34.43%	-	-
Horiz. %	28.57%	25.27%	25.64%	56.41%	89.38%	65.57%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	30/08/16	17/08/15	25/08/14	29/08/13	29/08/12	25/08/11	-
Price	1.19	1.08	0.88	1.94	2.44	1.89	2.10	-
P/RPS	2.17	2.79	1.53	4.20	4.73	4.49	8.27	-19.97%
YoY %	-22.22%	82.35%	-63.57%	-11.21%	5.35%	-45.71%	-	-
Horiz. %	26.24%	33.74%	18.50%	50.79%	57.19%	54.29%	100.00%	-
P/EPS	22.00	27.55	8.30	22.22	17.89	22.88	33.41	-6.72%
YoY %	-20.15%	231.93%	-62.65%	24.20%	-21.81%	-31.52%	-	-
Horiz. %	65.85%	82.46%	24.84%	66.51%	53.55%	68.48%	100.00%	-
EY	4.55	3.63	12.04	4.50	5.59	4.37	2.99	7.24%
YoY %	25.34%	-69.85%	167.56%	-19.50%	27.92%	46.15%	-	-
Horiz. %	152.17%	121.40%	402.68%	150.50%	186.96%	146.15%	100.00%	-
DY	0.00	1.48	3.41	1.98	1.20	0.00	0.00	-
YoY %	0.00%	-56.60%	72.22%	65.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	123.33%	284.17%	165.00%	100.00%	-	-	-
P/NAPS	0.77	0.72	0.63	1.47	1.91	1.63	2.04	-14.97%
YoY %	6.94%	14.29%	-57.14%	-23.04%	17.18%	-20.10%	-	-
Horiz. %	37.75%	35.29%	30.88%	72.06%	93.63%	79.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos