image

Key Info

UEM Sunrise Bhd Web - www.uemsunrise.com

Tel - 60-3-2727-6868

Next Reporting Date - 17.05.2018

News

Top Headlines

Select Equity Data Snapshot


Historic and Consesus Forecast numbers from Bloomberg USD mn




UEM Sunrise Bhd, , Real Estate





Fundamentals

Year2013201420152016201720182019
Revenue813.63450.30445.14675.77610.39647.09473.14
Year2013201420152016201720182019
Operating Profit146.0759.7244.70116.5993.7198.2180.12
Year2013201420152016201720182019
PTP186.2188.2852.61102.1092.9096.0679.33
Year2013201420152016201720182019
Net Income146.7166.1935.6165.1961.7068.3157.85
Year2013201420152016201720182019
EPS0.030.010.010.010.010.020.01
Year2013201420152016201720182019
DPS0.010.000.000.000.000.000.00
Year2013201420152016201720182019
EBITDA152.3867.3451.08122.47104.25111.4583.26
Year2013201420152016201720182019
BPS0.400.350.340.380.410.430.43
Year2013201420152016201720182019
Capex-99.82-240.66-72.30-20.43-20.31-51.97-89.07
Year2013201420152016201720182019
FCF-157.87-28.25-232.28-84.396.92-6.60-61.84




Growth

Year201420152016201720182019
revenue Growth-44.7%-1.1%51.8%-9.7%6.0%-26.9%
Year201420152016201720182019
Operating Profit Growth-59.1%-25.2%160.8%-19.6%4.8%-18.4%
Year201420152016201720182019
PTP Growth-52.6%-40.4%94.1%-9.0%3.4%-17.4%
Year201420152016201720182019
Net Income Growth-54.9%-46.2%83.1%-5.4%10.7%-15.3%
Year201420152016201720182019
EPS Growth-54.7%-50.6%99.0%-3.0%7.1%-20.0%
Year201420152016201720182019
DPS Growth-55.1%0.0%0.0%28.9%33.3%-25.0%
Year201420152016201720182019
EBITDA Growth-55.8%-24.1%139.8%-14.9%6.9%-25.3%
Year201420152016201720182019
BPS Growth-12.5%-3.7%14.3%7.9%2.9%1.2%
Year201420152016201720182019
Net Incom GAAP Growth-54.9%-46.2%83.1%1.6%3.5%-15.6%
Year201420152016201720182019
Capex Growth141.1%-70.0%-71.7%-0.6%156.0%71.4%




Ratios

Year2013201420152016201720182019
PE RATIO13.0019.0035.0016.0017.0015.0020.00
Year2013201420152016
EV TO T12M EBIT17.0030.0043.0017.00
Year201720182019
BEST CURRENT EV BEST EBIT24.0020.0024.00
Year2013201420152016201720182019
EV/EBITDA16.0027.0038.0016.0020.0018.0025.00
Year201320142015201620172018
P/S2.002.001.002.001.001.00
Year20132014201520162017201820192019
P/B1.000.000.000.000.000.002.000.00
Year2013201420152016201720182019
DIVIDEND YIELD2.001.000.000.001.001.001.00
Year2013201420152016201720182019
GROSS MARGIN30.0030.0027.0028.0023.0024.0025.00
Year2013201420152016201720182019
ROA4.002.001.002.001.002.001.00
Year2013201420152016201720182019
ROE7.003.002.004.003.003.002.00
Year2013201420152016
CUR RATIO4.003.002.002.00
Year2013201420152016
QUICK RATIO2.001.000.000.00
Year2013201420152016
INTEREST COVERAGE RATIO5.001.001.005.00
Year201320142015
TOT DEBT TO TOT CAP25.0027.0034.00
Year2016
Debt/Equity34.00
Year20132014201520162017201820182019
EBITDA Margin18.0014.0011.0018.0017.000.0017.0018.00
Year20132014201520162017
Operating Margin17.0013.0010.0017.000.00
Year2013201420152016201720182019
Profit Margin18.0014.008.009.000.000.000.00
Year2013201420152016
Tax Rate21.0025.0031.0035.00
Year2017
Market Cap1,095.00
Year2013201420152016201720182019
PEG Ratio3.003.003.00
Year2018
1 month return-5.00
Year2018
6 month return-6.00