[UEMS] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -4.94%
YoY- 60.13%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,039,315 2,779,986 1,823,864 2,484,169 1,893,437 2,534,784 1,845,745 1.67%
PBT 428,616 438,965 259,467 567,633 298,270 872,512 466,846 -1.41%
Tax -130,163 -141,821 -92,123 -110,532 -12,547 -170,490 -77,973 8.91%
NP 298,453 297,144 167,344 457,101 285,723 702,022 388,873 -4.31%
-
NP to SH 297,911 295,715 166,434 457,175 285,499 702,459 387,646 -4.29%
-
Tax Rate 30.37% 32.31% 35.50% 19.47% 4.21% 19.54% 16.70% -
Total Cost 1,740,862 2,482,842 1,656,520 2,027,068 1,607,714 1,832,762 1,456,872 3.01%
-
Net Worth 7,078,399 7,123,774 6,715,405 6,443,158 6,034,790 5,744,106 5,110,897 5.57%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 45,374 - 72,598 136,123 174,471 129,854 - -
Div Payout % 15.23% - 43.62% 29.77% 61.11% 18.49% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 7,078,399 7,123,774 6,715,405 6,443,158 6,034,790 5,744,106 5,110,897 5.57%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,351,595 4,331,268 0.77%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.63% 10.69% 9.18% 18.40% 15.09% 27.70% 21.07% -
ROE 4.21% 4.15% 2.48% 7.10% 4.73% 12.23% 7.58% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 44.94 61.27 40.20 54.75 41.73 58.25 42.61 0.89%
EPS 6.57 6.52 3.67 10.08 6.29 16.14 8.95 -5.01%
DPS 1.00 0.00 1.60 3.00 3.85 3.00 0.00 -
NAPS 1.56 1.57 1.48 1.42 1.33 1.32 1.18 4.76%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.31 54.96 36.06 49.11 37.43 50.11 36.49 1.67%
EPS 5.89 5.85 3.29 9.04 5.64 13.89 7.66 -4.28%
DPS 0.90 0.00 1.44 2.69 3.45 2.57 0.00 -
NAPS 1.3993 1.4083 1.3276 1.2737 1.193 1.1355 1.0104 5.57%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.83 1.14 1.18 1.23 1.82 2.55 1.68 -
P/RPS 1.85 1.86 2.94 2.25 4.36 4.38 3.94 -11.83%
P/EPS 12.64 17.49 32.17 12.21 28.93 15.80 18.77 -6.37%
EY 7.91 5.72 3.11 8.19 3.46 6.33 5.33 6.79%
DY 1.20 0.00 1.36 2.44 2.11 1.18 0.00 -
P/NAPS 0.53 0.73 0.80 0.87 1.37 1.93 1.42 -15.14%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 20/11/17 30/11/16 26/11/15 26/11/14 25/11/13 28/11/12 -
Price 0.74 1.06 1.04 1.18 1.80 2.25 2.12 -
P/RPS 1.65 1.73 2.59 2.16 4.31 3.86 4.97 -16.78%
P/EPS 11.27 16.26 28.35 11.71 28.61 13.94 23.69 -11.64%
EY 8.87 6.15 3.53 8.54 3.50 7.17 4.22 13.17%
DY 1.35 0.00 1.54 2.54 2.14 1.33 0.00 -
P/NAPS 0.47 0.68 0.70 0.83 1.35 1.70 1.80 -20.04%

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