[UEMS] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 6.32%
YoY- -252.07%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,323,238 1,297,755 1,374,974 1,193,720 2,686,059 2,175,501 2,649,420 -10.91%
PBT 121,731 125,380 -178,931 -189,185 333,600 429,136 378,397 -17.20%
Tax -42,312 -46,749 -11,326 -70,890 -163,378 -143,180 -133,449 -17.40%
NP 79,419 78,631 -190,257 -260,075 170,222 285,956 244,948 -17.10%
-
NP to SH 68,551 76,872 -190,987 -261,206 171,767 285,143 244,102 -19.06%
-
Tax Rate 34.76% 37.29% - - 48.97% 33.36% 35.27% -
Total Cost 1,243,819 1,219,124 1,565,231 1,453,795 2,515,837 1,889,545 2,404,472 -10.39%
-
Net Worth 6,828,943 6,727,773 6,727,773 6,930,112 7,169,149 7,123,774 6,896,902 -0.16%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 37,938 25,292 - - - - 45,374 -2.93%
Div Payout % 55.34% 32.90% - - - - 18.59% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 6,828,943 6,727,773 6,727,773 6,930,112 7,169,149 7,123,774 6,896,902 -0.16%
NOSH 5,058,476 5,058,476 5,058,476 5,058,476 4,537,436 4,537,436 4,537,436 1.82%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.00% 6.06% -13.84% -21.79% 6.34% 13.14% 9.25% -
ROE 1.00% 1.14% -2.84% -3.77% 2.40% 4.00% 3.54% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 26.16 25.66 27.18 23.60 59.20 47.95 58.39 -12.51%
EPS 1.36 1.52 -3.78 -5.16 3.79 6.28 5.38 -20.46%
DPS 0.75 0.50 0.00 0.00 0.00 0.00 1.00 -4.67%
NAPS 1.35 1.33 1.33 1.37 1.58 1.57 1.52 -1.95%
Adjusted Per Share Value based on latest NOSH - 5,058,476
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 26.16 25.66 27.18 23.60 53.10 43.01 52.38 -10.91%
EPS 1.36 1.52 -3.78 -5.16 3.40 5.64 4.83 -19.02%
DPS 0.75 0.50 0.00 0.00 0.00 0.00 0.90 -2.99%
NAPS 1.35 1.33 1.33 1.37 1.4173 1.4083 1.3634 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 0.265 0.34 0.435 0.395 0.82 1.01 -
P/RPS 4.63 1.03 1.25 1.84 0.67 1.71 1.73 17.81%
P/EPS 89.29 17.44 -9.01 -8.42 10.43 13.05 18.77 29.65%
EY 1.12 5.73 -11.10 -11.87 9.58 7.66 5.33 -22.87%
DY 0.62 1.89 0.00 0.00 0.00 0.00 0.99 -7.49%
P/NAPS 0.90 0.20 0.26 0.32 0.25 0.52 0.66 5.30%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 18/05/23 25/05/22 24/05/21 19/06/20 23/05/19 28/05/18 -
Price 1.15 0.26 0.325 0.42 0.45 0.85 0.835 -
P/RPS 4.40 1.01 1.20 1.78 0.76 1.77 1.43 20.58%
P/EPS 84.86 17.11 -8.61 -8.13 11.89 13.53 15.52 32.69%
EY 1.18 5.84 -11.62 -12.29 8.41 7.39 6.44 -24.61%
DY 0.65 1.92 0.00 0.00 0.00 0.00 1.20 -9.70%
P/NAPS 0.85 0.20 0.24 0.31 0.28 0.54 0.55 7.51%

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