[UEMS] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 40.42%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,663,924 1,629,126 1,214,868 1,703,172 1,473,826 1,394,176 750,740 69.74%
PBT 415,170 403,878 286,492 355,246 266,370 264,696 105,268 149.00%
Tax -85,233 -79,966 -69,236 -52,304 -51,008 -51,902 -34,852 81.22%
NP 329,937 323,912 217,256 302,942 215,362 212,794 70,416 179.22%
-
NP to SH 329,445 323,516 216,684 301,712 214,866 213,080 70,424 178.92%
-
Tax Rate 20.53% 19.80% 24.17% 14.72% 19.15% 19.61% 33.11% -
Total Cost 1,333,986 1,305,214 997,612 1,400,230 1,258,464 1,181,382 680,324 56.46%
-
Net Worth 5,106,114 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 20.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,106,114 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 20.83%
NOSH 4,327,215 4,325,080 4,333,680 4,167,292 4,121,483 4,020,377 4,001,363 5.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.83% 19.88% 17.88% 17.79% 14.61% 15.26% 9.38% -
ROE 6.45% 6.45% 4.42% 6.46% 4.78% 5.15% 1.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.45 37.67 28.03 40.87 35.76 34.68 18.76 61.14%
EPS 7.61 7.48 5.00 7.24 5.21 5.30 1.76 164.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.13 1.12 1.09 1.03 0.96 14.70%
Adjusted Per Share Value based on latest NOSH - 4,324,984
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.89 32.21 24.02 33.67 29.14 27.56 14.84 69.74%
EPS 6.51 6.40 4.28 5.96 4.25 4.21 1.39 179.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0094 0.9918 0.9681 0.9227 0.8881 0.8186 0.7594 20.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.68 2.08 2.24 2.42 1.75 2.81 2.83 -
P/RPS 4.37 5.52 7.99 5.92 4.89 8.10 15.08 -56.10%
P/EPS 22.07 27.81 44.80 33.43 33.57 53.02 160.80 -73.29%
EY 4.53 3.60 2.23 2.99 2.98 1.89 0.62 275.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.79 1.98 2.16 1.61 2.73 2.95 -38.49%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 25/05/11 -
Price 2.12 1.89 1.96 2.22 2.09 2.10 2.79 -
P/RPS 5.51 5.02 6.99 5.43 5.84 6.06 14.87 -48.31%
P/EPS 27.85 25.27 39.20 30.66 40.09 39.62 158.52 -68.53%
EY 3.59 3.96 2.55 3.26 2.49 2.52 0.63 218.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.63 1.73 1.98 1.92 2.04 2.91 -27.33%

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