[UEMS] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.84%
YoY- 172.32%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,629,126 1,214,868 1,703,172 1,473,826 1,394,176 750,740 469,713 129.30%
PBT 403,878 286,492 355,246 266,370 264,696 105,268 205,507 56.96%
Tax -79,966 -69,236 -52,304 -51,008 -51,902 -34,852 -9,820 305.27%
NP 323,912 217,256 302,942 215,362 212,794 70,416 195,687 39.97%
-
NP to SH 323,516 216,684 301,712 214,866 213,080 70,424 194,537 40.40%
-
Tax Rate 19.80% 24.17% 14.72% 19.15% 19.61% 33.11% 4.78% -
Total Cost 1,305,214 997,612 1,400,230 1,258,464 1,181,382 680,324 274,026 183.36%
-
Net Worth 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 63.59%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 63.59%
NOSH 4,325,080 4,333,680 4,167,292 4,121,483 4,020,377 4,001,363 3,242,283 21.20%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.88% 17.88% 17.79% 14.61% 15.26% 9.38% 41.66% -
ROE 6.45% 4.42% 6.46% 4.78% 5.15% 1.83% 8.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.67 28.03 40.87 35.76 34.68 18.76 14.49 89.17%
EPS 7.48 5.00 7.24 5.21 5.30 1.76 6.00 15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.12 1.09 1.03 0.96 0.74 34.98%
Adjusted Per Share Value based on latest NOSH - 4,168,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.21 24.02 33.67 29.14 27.56 14.84 9.29 129.25%
EPS 6.40 4.28 5.96 4.25 4.21 1.39 3.85 40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9918 0.9681 0.9227 0.8881 0.8186 0.7594 0.4743 63.59%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.08 2.24 2.42 1.75 2.81 2.83 2.44 -
P/RPS 5.52 7.99 5.92 4.89 8.10 15.08 16.84 -52.49%
P/EPS 27.81 44.80 33.43 33.57 53.02 160.80 40.67 -22.40%
EY 3.60 2.23 2.99 2.98 1.89 0.62 2.46 28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.98 2.16 1.61 2.73 2.95 3.30 -33.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 25/05/11 25/02/11 -
Price 1.89 1.96 2.22 2.09 2.10 2.79 2.76 -
P/RPS 5.02 6.99 5.43 5.84 6.06 14.87 19.05 -58.93%
P/EPS 25.27 39.20 30.66 40.09 39.62 158.52 46.00 -32.94%
EY 3.96 2.55 3.26 2.49 2.52 0.63 2.17 49.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.73 1.98 1.92 2.04 2.91 3.73 -42.44%

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