[UEMS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 705.08%
YoY- 54.5%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 257,834 255,404 158,676 407,913 263,985 250,394 226,044 9.15%
PBT 78,984 90,472 15,872 129,582 31,098 27,062 18,332 164.54%
Tax 1,406 -2,882 -2,084 -14,034 -8,170 -8,678 -4,028 -
NP 80,390 87,590 13,788 115,548 22,928 18,384 14,304 215.77%
-
NP to SH 78,901 86,976 12,568 114,622 14,237 17,076 10,524 282.59%
-
Tax Rate -1.78% 3.19% 13.13% 10.83% 26.27% 32.07% 21.97% -
Total Cost 177,444 167,814 144,888 292,365 241,057 232,010 211,740 -11.10%
-
Net Worth 2,180,168 1,989,647 1,522,661 1,529,912 954,548 1,238,009 1,525,979 26.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,180,168 1,989,647 1,522,661 1,529,912 954,548 1,238,009 1,525,979 26.82%
NOSH 3,114,526 2,842,352 2,416,923 2,428,432 2,432,258 2,134,499 2,630,999 11.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.18% 34.29% 8.69% 28.33% 8.69% 7.34% 6.33% -
ROE 3.62% 4.37% 0.83% 7.49% 1.49% 1.38% 0.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.28 8.99 6.57 16.80 16.32 11.73 8.59 -2.41%
EPS 2.53 3.06 0.52 4.03 0.88 0.80 0.40 241.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.63 0.63 0.59 0.58 0.58 13.34%
Adjusted Per Share Value based on latest NOSH - 2,427,192
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.10 5.05 3.14 8.06 5.22 4.95 4.47 9.17%
EPS 1.56 1.72 0.25 2.27 0.28 0.34 0.21 280.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.431 0.3933 0.301 0.3024 0.1887 0.2447 0.3017 26.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.34 1.46 1.69 1.49 1.56 1.56 0.71 -
P/RPS 28.27 16.25 25.74 8.87 9.56 13.30 8.26 126.93%
P/EPS 92.37 47.71 325.00 31.57 177.27 195.00 177.50 -35.27%
EY 1.08 2.10 0.31 3.17 0.56 0.51 0.56 54.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.09 2.68 2.37 2.64 2.69 1.22 95.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 25/05/09 -
Price 2.09 1.64 1.30 1.42 1.69 1.58 1.64 -
P/RPS 25.25 18.25 19.80 8.45 10.36 13.47 19.09 20.47%
P/EPS 82.50 53.59 250.00 30.08 192.05 197.50 410.00 -65.62%
EY 1.21 1.87 0.40 3.32 0.52 0.51 0.24 193.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.34 2.06 2.25 2.86 2.72 2.83 3.73%

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