[UEMS] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 68.1%
YoY- -17.13%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,903,442 1,841,479 1,749,866 2,661,674 2,425,288 1,930,552 1,703,172 9.28%
PBT 438,653 217,648 343,039 609,167 686,264 535,920 355,246 3.57%
Tax -157,045 -69,309 -86,049 -129,391 -107,156 -87,269 -52,304 20.09%
NP 281,608 148,339 256,990 479,776 579,108 448,651 302,942 -1.20%
-
NP to SH 280,085 147,302 257,212 479,927 579,141 448,358 301,712 -1.23%
-
Tax Rate 35.80% 31.84% 25.08% 21.24% 15.61% 16.28% 14.72% -
Total Cost 2,621,834 1,693,140 1,492,876 2,181,898 1,846,180 1,481,901 1,400,230 11.00%
-
Net Worth 7,078,399 6,851,528 6,806,154 6,352,410 5,792,261 5,324,021 4,843,982 6.51%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 45,374 - 72,598 136,123 174,203 129,854 - -
Div Payout % 16.20% - 28.23% 28.36% 30.08% 28.96% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 7,078,399 6,851,528 6,806,154 6,352,410 5,792,261 5,324,021 4,843,982 6.51%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,435 4,328,473 4,324,984 0.80%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.70% 8.06% 14.69% 18.03% 23.88% 23.24% 17.79% -
ROE 3.96% 2.15% 3.78% 7.56% 10.00% 8.42% 6.23% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 63.99 40.58 38.57 58.66 55.69 44.60 39.38 8.41%
EPS 6.17 3.25 5.67 10.58 13.30 10.36 6.98 -2.03%
DPS 1.00 0.00 1.60 3.00 4.00 3.00 0.00 -
NAPS 1.56 1.51 1.50 1.40 1.33 1.23 1.12 5.67%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 57.40 36.40 34.59 52.62 47.95 38.16 33.67 9.28%
EPS 5.54 2.91 5.08 9.49 11.45 8.86 5.96 -1.20%
DPS 0.90 0.00 1.44 2.69 3.44 2.57 0.00 -
NAPS 1.3993 1.3545 1.3455 1.2558 1.1451 1.0525 0.9576 6.51%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.04 1.05 1.12 1.41 2.36 2.10 2.42 -
P/RPS 1.63 2.59 2.90 2.40 4.24 4.71 6.15 -19.83%
P/EPS 16.85 32.34 19.76 13.33 17.75 20.27 34.69 -11.32%
EY 5.94 3.09 5.06 7.50 5.63 4.93 2.88 12.81%
DY 0.96 0.00 1.43 2.13 1.69 1.43 0.00 -
P/NAPS 0.67 0.70 0.75 1.01 1.77 1.71 2.16 -17.70%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 26/02/15 25/02/14 21/02/13 28/02/12 -
Price 1.13 1.15 1.00 1.38 2.10 2.22 2.22 -
P/RPS 1.77 2.83 2.59 2.35 3.77 4.98 5.64 -17.54%
P/EPS 18.31 35.42 17.64 13.05 15.79 21.43 31.82 -8.79%
EY 5.46 2.82 5.67 7.66 6.33 4.67 3.14 9.64%
DY 0.88 0.00 1.60 2.17 1.90 1.35 0.00 -
P/NAPS 0.72 0.76 0.67 0.99 1.58 1.80 1.98 -15.50%

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