[UEMS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.93%
YoY- 102.84%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,698,374 1,606,204 2,425,289 2,469,568 2,347,330 2,790,940 1,919,378 -7.85%
PBT 342,910 320,916 686,265 863,961 841,030 1,134,692 534,744 -25.69%
Tax -70,846 -74,856 -107,156 -196,194 -204,896 -291,488 -86,462 -12.46%
NP 272,064 246,060 579,109 667,766 636,134 843,204 448,282 -28.38%
-
NP to SH 272,094 246,088 579,141 668,246 636,836 844,336 448,358 -28.38%
-
Tax Rate 20.66% 23.33% 15.61% 22.71% 24.36% 25.69% 16.17% -
Total Cost 1,426,310 1,360,144 1,846,180 1,801,801 1,711,196 1,947,736 1,471,096 -2.04%
-
Net Worth 5,989,415 6,080,164 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 8.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 174,471 - - - 129,833 -
Div Payout % - - 30.13% - - - 28.96% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,989,415 6,080,164 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 8.20%
NOSH 4,537,436 4,537,436 4,537,435 4,361,923 4,435,289 4,325,491 4,327,780 3.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.02% 15.32% 23.88% 27.04% 27.10% 30.21% 23.36% -
ROE 4.54% 4.05% 9.98% 11.61% 11.22% 15.25% 8.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.43 35.40 55.60 56.62 52.92 64.52 44.35 -10.72%
EPS 6.00 5.44 13.27 15.32 14.58 19.52 10.36 -30.58%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.32 1.34 1.33 1.32 1.28 1.28 1.23 4.83%
Adjusted Per Share Value based on latest NOSH - 4,351,595
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.57 31.75 47.95 48.82 46.40 55.17 37.94 -7.85%
EPS 5.38 4.86 11.45 13.21 12.59 16.69 8.86 -28.35%
DPS 0.00 0.00 3.45 0.00 0.00 0.00 2.57 -
NAPS 1.184 1.202 1.1468 1.1382 1.1223 1.0945 1.0523 8.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.03 2.20 2.36 2.55 3.12 2.73 2.10 -
P/RPS 5.42 6.21 4.24 4.50 5.90 4.23 4.74 9.37%
P/EPS 33.85 40.56 17.77 16.64 21.73 13.99 20.27 40.88%
EY 2.95 2.47 5.63 6.01 4.60 7.15 4.93 -29.05%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.43 -
P/NAPS 1.54 1.64 1.77 1.93 2.44 2.13 1.71 -6.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 -
Price 1.94 2.23 2.10 2.25 2.44 3.65 2.22 -
P/RPS 5.18 6.30 3.78 3.97 4.61 5.66 5.01 2.25%
P/EPS 32.35 41.12 15.82 14.69 16.99 18.70 21.43 31.69%
EY 3.09 2.43 6.32 6.81 5.88 5.35 4.67 -24.12%
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.35 -
P/NAPS 1.47 1.66 1.58 1.70 1.91 2.85 1.80 -12.66%

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