[UEMS] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[UEMS] UEM SUNRISE BERHAD

Announcement Date

17-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 1.99%

YoY- 21.21%

Quarter Report

UEMS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	2,324,977	2,485,474	1,755,668	2,602,248	2,100,810	2,289,654	1,820,647	4.15%
YoY %	-6.46%	41.57%	-32.53%	23.87%	-8.25%	25.76%	-	-
Horiz. %	127.70%	136.52%	96.43%	142.93%	115.39%	125.76%	100.00%	-
PBT	528,699	367,434	251,983	608,060	437,204	754,496	424,837	3.71%
YoY %	43.89%	45.82%	-58.56%	39.08%	-42.05%	77.60%	-	-
Horiz. %	124.45%	86.49%	59.31%	143.13%	102.91%	177.60%	100.00%	-
Tax	-164,718	-119,757	-74,433	-127,286	-40,131	-149,734	-66,336	16.35%
YoY %	-37.54%	-60.89%	41.52%	-217.18%	73.20%	-125.72%	-	-
Horiz. %	248.31%	180.53%	112.21%	191.88%	60.50%	225.72%	100.00%	-
NP	363,981	247,677	177,550	480,774	397,073	604,762	358,501	0.25%
YoY %	46.96%	39.50%	-63.07%	21.08%	-34.34%	68.69%	-	-
Horiz. %	101.53%	69.09%	49.53%	134.11%	110.76%	168.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	363,340	245,446	177,843	480,929	396,770	605,018	356,930	0.29%
YoY %	48.03%	38.01%	-63.02%	21.21%	-34.42%	69.51%	-	-
Horiz. %	101.80%	68.77%	49.83%	134.74%	111.16%	169.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.16%	32.59%	29.54%	20.93%	9.18%	19.85%	15.61%	-
YoY %	-4.39%	10.32%	41.14%	128.00%	-53.75%	27.16%	-	-
Horiz. %	199.62%	208.78%	189.24%	134.08%	58.81%	127.16%	100.00%	-
Total Cost	1,960,996	2,237,797	1,578,118	2,121,474	1,703,737	1,684,892	1,462,146	5.01%
YoY %	-12.37%	41.80%	-25.61%	24.52%	1.12%	15.23%	-	-
Horiz. %	134.12%	153.05%	107.93%	145.09%	116.52%	115.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,033,025	6,987,651	6,760,779	6,352,410	5,998,353	5,677,169	5,012,084	5.80%
YoY %	0.65%	3.36%	6.43%	5.90%	5.66%	13.27%	-	-
Horiz. %	140.32%	139.42%	134.89%	126.74%	119.68%	113.27%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	45,374	-	72,598	136,123	174,203	129,854	-	-
YoY %	0.00%	-	-46.67%	-21.86%	34.15%	0.00%	-	-
Horiz. %	34.94%	-	55.91%	104.83%	134.15%	100.00%	-	-
Div Payout %	12.49%	-	40.82%	28.30%	43.91%	21.46%	-	-
YoY %	0.00%	-	44.24%	-35.55%	104.61%	0.00%	-	-
Horiz. %	58.20%	-	190.21%	131.87%	204.61%	100.00%	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	7,033,025	6,987,651	6,760,779	6,352,410	5,998,353	5,677,169	5,012,084	5.80%
YoY %	0.65%	3.36%	6.43%	5.90%	5.66%	13.27%	-	-
Horiz. %	140.32%	139.42%	134.89%	126.74%	119.68%	113.27%	100.00%	-
NOSH	4,537,436	4,537,436	4,537,436	4,537,436	4,537,436	4,435,289	4,320,763	0.81%
YoY %	0.00%	0.00%	0.00%	0.00%	2.30%	2.65%	-	-
Horiz. %	105.01%	105.01%	105.01%	105.01%	105.01%	102.65%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	15.66%	9.96%	10.11%	18.48%	18.90%	26.41%	19.69%	-
YoY %	57.23%	-1.48%	-45.29%	-2.22%	-28.44%	34.13%	-	-
Horiz. %	79.53%	50.58%	51.35%	93.85%	95.99%	134.13%	100.00%	-
ROE	5.17%	3.51%	2.63%	7.57%	6.61%	10.66%	7.12%	-
YoY %	47.29%	33.46%	-65.26%	14.52%	-37.99%	49.72%	-	-
Horiz. %	72.61%	49.30%	36.94%	106.32%	92.84%	149.72%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	51.24	54.78	38.69	57.35	46.23	51.62	42.14	3.31%
YoY %	-6.46%	41.59%	-32.54%	24.05%	-10.44%	22.50%	-	-
Horiz. %	121.59%	130.00%	91.81%	136.09%	109.71%	122.50%	100.00%	-
EPS	8.01	5.41	3.92	10.60	8.73	13.64	8.26	-0.51%
YoY %	48.06%	38.01%	-63.02%	21.42%	-36.00%	65.13%	-	-
Horiz. %	96.97%	65.50%	47.46%	128.33%	105.69%	165.13%	100.00%	-
DPS	1.00	0.00	1.60	3.00	3.83	2.93	0.00	-
YoY %	0.00%	0.00%	-46.67%	-21.67%	30.72%	0.00%	-	-
Horiz. %	34.13%	0.00%	54.61%	102.39%	130.72%	100.00%	-	-
NAPS	1.55	1.54	1.49	1.40	1.32	1.28	1.16	4.94%
YoY %	0.65%	3.36%	6.43%	6.06%	3.12%	10.34%	-	-
Horiz. %	133.62%	132.76%	128.45%	120.69%	113.79%	110.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 4,537,436
RPS	45.96	49.13	34.71	51.44	41.53	45.26	35.99	4.15%
YoY %	-6.45%	41.54%	-32.52%	23.86%	-8.24%	25.76%	-	-
Horiz. %	127.70%	136.51%	96.44%	142.93%	115.39%	125.76%	100.00%	-
EPS	7.18	4.85	3.52	9.51	7.84	11.96	7.06	0.28%
YoY %	48.04%	37.78%	-62.99%	21.30%	-34.45%	69.41%	-	-
Horiz. %	101.70%	68.70%	49.86%	134.70%	111.05%	169.41%	100.00%	-
DPS	0.90	0.00	1.44	2.69	3.44	2.57	0.00	-
YoY %	0.00%	0.00%	-46.47%	-21.80%	33.85%	0.00%	-	-
Horiz. %	35.02%	0.00%	56.03%	104.67%	133.85%	100.00%	-	-
NAPS	1.3903	1.3814	1.3365	1.2558	1.1858	1.1223	0.9908	5.80%
YoY %	0.64%	3.36%	6.43%	5.90%	5.66%	13.27%	-	-
Horiz. %	140.32%	139.42%	134.89%	126.75%	119.68%	113.27%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.71	1.20	1.03	0.975	2.03	3.12	2.08	-
P/RPS	1.39	2.19	2.66	1.70	4.39	6.04	4.94	-19.04%
YoY %	-36.53%	-17.67%	56.47%	-61.28%	-27.32%	22.27%	-	-
Horiz. %	28.14%	44.33%	53.85%	34.41%	88.87%	122.27%	100.00%	-
P/EPS	8.87	22.18	26.28	9.20	23.25	22.87	25.18	-15.95%
YoY %	-60.01%	-15.60%	185.65%	-60.43%	1.66%	-9.17%	-	-
Horiz. %	35.23%	88.09%	104.37%	36.54%	92.34%	90.83%	100.00%	-
EY	11.28	4.51	3.81	10.87	4.30	4.37	3.97	19.00%
YoY %	150.11%	18.37%	-64.95%	152.79%	-1.60%	10.08%	-	-
Horiz. %	284.13%	113.60%	95.97%	273.80%	108.31%	110.08%	100.00%	-
DY	1.41	0.00	1.55	3.08	1.89	0.94	0.00	-
YoY %	0.00%	0.00%	-49.68%	62.96%	101.06%	0.00%	-	-
Horiz. %	150.00%	0.00%	164.89%	327.66%	201.06%	100.00%	-	-
P/NAPS	0.46	0.78	0.69	0.70	1.54	2.44	1.79	-20.25%
YoY %	-41.03%	13.04%	-1.43%	-54.55%	-36.89%	36.31%	-	-
Horiz. %	25.70%	43.58%	38.55%	39.11%	86.03%	136.31%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	23/08/17	30/08/16	17/08/15	25/08/14	29/08/13	29/08/12	-
Price	0.92	1.19	1.08	0.88	1.94	2.44	1.89	-
P/RPS	1.80	2.17	2.79	1.53	4.20	4.73	4.49	-14.12%
YoY %	-17.05%	-22.22%	82.35%	-63.57%	-11.21%	5.35%	-	-
Horiz. %	40.09%	48.33%	62.14%	34.08%	93.54%	105.35%	100.00%	-
P/EPS	11.49	22.00	27.55	8.30	22.22	17.89	22.88	-10.84%
YoY %	-47.77%	-20.15%	231.93%	-62.65%	24.20%	-21.81%	-	-
Horiz. %	50.22%	96.15%	120.41%	36.28%	97.12%	78.19%	100.00%	-
EY	8.70	4.55	3.63	12.04	4.50	5.59	4.37	12.15%
YoY %	91.21%	25.34%	-69.85%	167.56%	-19.50%	27.92%	-	-
Horiz. %	199.08%	104.12%	83.07%	275.51%	102.97%	127.92%	100.00%	-
DY	1.09	0.00	1.48	3.41	1.98	1.20	0.00	-
YoY %	0.00%	0.00%	-56.60%	72.22%	65.00%	0.00%	-	-
Horiz. %	90.83%	0.00%	123.33%	284.17%	165.00%	100.00%	-	-
P/NAPS	0.59	0.77	0.72	0.63	1.47	1.91	1.63	-15.57%
YoY %	-23.38%	6.94%	14.29%	-57.14%	-23.04%	17.18%	-	-
Horiz. %	36.20%	47.24%	44.17%	38.65%	90.18%	117.18%	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