[UEMS] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -1.75%
YoY- 9.77%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,649,420 2,004,064 1,590,171 2,677,568 2,129,104 2,324,570 1,819,204 6.46%
PBT 378,397 252,696 284,030 593,962 482,820 747,970 400,552 -0.94%
Tax -133,449 -83,470 -77,162 -122,581 -52,998 -142,832 -60,900 13.96%
NP 244,948 169,226 206,868 471,381 429,822 605,138 339,652 -5.29%
-
NP to SH 244,102 167,594 207,092 471,542 429,579 605,271 338,277 -5.29%
-
Tax Rate 35.27% 33.03% 27.17% 20.64% 10.98% 19.10% 15.20% -
Total Cost 2,404,472 1,834,838 1,383,303 2,206,187 1,699,282 1,719,432 1,479,552 8.42%
-
Net Worth 6,896,902 4,537,436 6,806,154 6,352,410 6,061,726 5,536,629 4,897,058 5.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 45,374 - 72,598 136,123 174,203 129,854 - -
Div Payout % 18.59% - 35.06% 28.87% 40.55% 21.45% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,896,902 4,537,436 6,806,154 6,352,410 6,061,726 5,536,629 4,897,058 5.87%
NOSH 4,537,436 4,537,436 4,537,436 4,537,436 4,537,436 4,325,491 4,333,680 0.76%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.25% 8.44% 13.01% 17.60% 20.19% 26.03% 18.67% -
ROE 3.54% 3.69% 3.04% 7.42% 7.09% 10.93% 6.91% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 58.39 44.17 35.05 59.01 47.07 53.74 41.98 5.65%
EPS 5.38 3.69 4.56 10.39 9.50 13.99 7.81 -6.02%
DPS 1.00 0.00 1.60 3.00 3.85 3.00 0.00 -
NAPS 1.52 1.00 1.50 1.40 1.34 1.28 1.13 5.06%
Adjusted Per Share Value based on latest NOSH - 4,537,436
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.38 39.62 31.44 52.93 42.09 45.95 35.96 6.46%
EPS 4.83 3.31 4.09 9.32 8.49 11.97 6.69 -5.28%
DPS 0.90 0.00 1.44 2.69 3.44 2.57 0.00 -
NAPS 1.3634 0.897 1.3455 1.2558 1.1983 1.0945 0.9681 5.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.01 1.27 1.14 1.38 2.20 2.73 2.24 -
P/RPS 1.73 2.88 3.25 2.34 4.67 5.08 5.34 -17.11%
P/EPS 18.77 34.38 24.98 13.28 23.17 19.51 28.70 -6.82%
EY 5.33 2.91 4.00 7.53 4.32 5.13 3.48 7.36%
DY 0.99 0.00 1.40 2.17 1.75 1.10 0.00 -
P/NAPS 0.66 1.27 0.76 0.99 1.64 2.13 1.98 -16.72%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 17/05/17 27/05/16 21/05/15 26/05/14 28/05/13 25/05/12 -
Price 0.835 1.29 1.00 1.16 2.23 3.65 1.96 -
P/RPS 1.43 2.92 2.85 1.97 4.74 6.79 4.67 -17.89%
P/EPS 15.52 34.93 21.91 11.16 23.48 26.08 25.11 -7.70%
EY 6.44 2.86 4.56 8.96 4.26 3.83 3.98 8.34%
DY 1.20 0.00 1.60 2.59 1.73 0.82 0.00 -
P/NAPS 0.55 1.29 0.67 0.83 1.66 2.85 1.73 -17.37%

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