[UEMS] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 20.48%
YoY- 77.68%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,687,275 2,500,221 2,039,315 2,779,986 1,823,864 2,484,169 1,893,437 -1.90%
PBT 75,593 248,728 428,616 438,965 259,467 567,633 298,270 -20.43%
Tax -95,472 -131,093 -130,163 -141,821 -92,123 -110,532 -12,547 40.20%
NP -19,879 117,635 298,453 297,144 167,344 457,101 285,723 -
-
NP to SH -17,921 117,637 297,911 295,715 166,434 457,175 285,499 -
-
Tax Rate 126.30% 52.71% 30.37% 32.31% 35.50% 19.47% 4.21% -
Total Cost 1,707,154 2,382,586 1,740,862 2,482,842 1,656,520 2,027,068 1,607,714 1.00%
-
Net Worth 7,033,025 7,169,149 7,078,399 7,123,774 6,715,405 6,443,158 6,034,790 2.58%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 45,374 - 72,598 136,123 174,471 -
Div Payout % - - 15.23% - 43.62% 29.77% 61.11% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 7,033,025 7,169,149 7,078,399 7,123,774 6,715,405 6,443,158 6,034,790 2.58%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.18% 4.70% 14.63% 10.69% 9.18% 18.40% 15.09% -
ROE -0.25% 1.64% 4.21% 4.15% 2.48% 7.10% 4.73% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 37.19 55.10 44.94 61.27 40.20 54.75 41.73 -1.89%
EPS -0.39 2.59 6.57 6.52 3.67 10.08 6.29 -
DPS 0.00 0.00 1.00 0.00 1.60 3.00 3.85 -
NAPS 1.55 1.58 1.56 1.57 1.48 1.42 1.33 2.58%
Adjusted Per Share Value based on latest NOSH - 4,537,436
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.36 49.43 40.31 54.96 36.06 49.11 37.43 -1.89%
EPS -0.35 2.33 5.89 5.85 3.29 9.04 5.64 -
DPS 0.00 0.00 0.90 0.00 1.44 2.69 3.45 -
NAPS 1.3903 1.4173 1.3993 1.4083 1.3276 1.2737 1.193 2.58%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.365 0.665 0.83 1.14 1.18 1.23 1.82 -
P/RPS 0.98 1.21 1.85 1.86 2.94 2.25 4.36 -22.00%
P/EPS -92.41 25.65 12.64 17.49 32.17 12.21 28.93 -
EY -1.08 3.90 7.91 5.72 3.11 8.19 3.46 -
DY 0.00 0.00 1.20 0.00 1.36 2.44 2.11 -
P/NAPS 0.24 0.42 0.53 0.73 0.80 0.87 1.37 -25.17%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 28/11/18 20/11/17 30/11/16 26/11/15 26/11/14 -
Price 0.40 0.73 0.74 1.06 1.04 1.18 1.80 -
P/RPS 1.08 1.32 1.65 1.73 2.59 2.16 4.31 -20.58%
P/EPS -101.28 28.16 11.27 16.26 28.35 11.71 28.61 -
EY -0.99 3.55 8.87 6.15 3.53 8.54 3.50 -
DY 0.00 0.00 1.35 0.00 1.54 2.54 2.14 -
P/NAPS 0.26 0.46 0.47 0.68 0.70 0.83 1.35 -23.98%

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