[UEMS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 62.26%
YoY- -86.75%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 158,676 407,913 263,985 250,394 226,044 511,647 439,556 -49.33%
PBT 15,872 129,582 31,098 27,062 18,332 75,700 91,665 -68.96%
Tax -2,084 -14,034 -8,170 -8,678 -4,028 -631 -4,262 -37.96%
NP 13,788 115,548 22,928 18,384 14,304 75,069 87,402 -70.83%
-
NP to SH 12,568 114,622 14,237 17,076 10,524 74,189 87,402 -72.58%
-
Tax Rate 13.13% 10.83% 26.27% 32.07% 21.97% 0.83% 4.65% -
Total Cost 144,888 292,365 241,057 232,010 211,740 436,578 352,153 -44.71%
-
Net Worth 1,522,661 1,529,912 954,548 1,238,009 1,525,979 1,244,460 1,262,482 13.31%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,522,661 1,529,912 954,548 1,238,009 1,525,979 1,244,460 1,262,482 13.31%
NOSH 2,416,923 2,428,432 2,432,258 2,134,499 2,630,999 2,393,193 2,427,851 -0.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.69% 28.33% 8.69% 7.34% 6.33% 14.67% 19.88% -
ROE 0.83% 7.49% 1.49% 1.38% 0.69% 5.96% 6.92% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.57 16.80 16.32 11.73 8.59 21.38 18.10 -49.14%
EPS 0.52 4.03 0.88 0.80 0.40 3.10 3.60 -72.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.59 0.58 0.58 0.52 0.52 13.66%
Adjusted Per Share Value based on latest NOSH - 2,953,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.14 8.06 5.22 4.95 4.47 10.11 8.69 -49.30%
EPS 0.25 2.27 0.28 0.34 0.21 1.47 1.73 -72.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.3024 0.1887 0.2447 0.3017 0.246 0.2496 13.30%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.69 1.49 1.56 1.56 0.71 0.54 2.38 -
P/RPS 25.74 8.87 9.56 13.30 8.26 2.53 13.15 56.54%
P/EPS 325.00 31.57 177.27 195.00 177.50 17.42 66.11 189.40%
EY 0.31 3.17 0.56 0.51 0.56 5.74 1.51 -65.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.37 2.64 2.69 1.22 1.04 4.58 -30.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 22/02/10 11/11/09 20/08/09 25/05/09 26/02/09 30/10/08 -
Price 1.30 1.42 1.69 1.58 1.64 0.75 1.95 -
P/RPS 19.80 8.45 10.36 13.47 19.09 3.51 10.77 50.12%
P/EPS 250.00 30.08 192.05 197.50 410.00 24.19 54.17 177.45%
EY 0.40 3.32 0.52 0.51 0.24 4.13 1.85 -64.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.25 2.86 2.72 2.83 1.44 3.75 -32.95%

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