[UEMS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 36.09%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,469,568 2,347,330 2,790,940 1,919,378 1,663,924 1,629,126 1,214,868 60.40%
PBT 863,961 841,030 1,134,692 534,744 415,170 403,878 286,492 108.59%
Tax -196,194 -204,896 -291,488 -86,462 -85,233 -79,966 -69,236 100.12%
NP 667,766 636,134 843,204 448,282 329,937 323,912 217,256 111.25%
-
NP to SH 668,246 636,836 844,336 448,358 329,445 323,516 216,684 111.72%
-
Tax Rate 22.71% 24.36% 25.69% 16.17% 20.53% 19.80% 24.17% -
Total Cost 1,801,801 1,711,196 1,947,736 1,471,096 1,333,986 1,305,214 997,612 48.25%
-
Net Worth 5,757,739 5,677,169 5,536,629 5,323,169 5,106,114 5,017,092 4,897,058 11.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 129,833 - - - -
Div Payout % - - - 28.96% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 5,757,739 5,677,169 5,536,629 5,323,169 5,106,114 5,017,092 4,897,058 11.38%
NOSH 4,361,923 4,435,289 4,325,491 4,327,780 4,327,215 4,325,080 4,333,680 0.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.04% 27.10% 30.21% 23.36% 19.83% 19.88% 17.88% -
ROE 11.61% 11.22% 15.25% 8.42% 6.45% 6.45% 4.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.62 52.92 64.52 44.35 38.45 37.67 28.03 59.72%
EPS 15.32 14.58 19.52 10.36 7.61 7.48 5.00 110.81%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.28 1.23 1.18 1.16 1.13 10.90%
Adjusted Per Share Value based on latest NOSH - 4,328,473
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.82 46.40 55.17 37.94 32.89 32.21 24.02 60.38%
EPS 13.21 12.59 16.69 8.86 6.51 6.40 4.28 111.84%
DPS 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
NAPS 1.1382 1.1223 1.0945 1.0523 1.0094 0.9918 0.9681 11.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.55 3.12 2.73 2.10 1.68 2.08 2.24 -
P/RPS 4.50 5.90 4.23 4.74 4.37 5.52 7.99 -31.77%
P/EPS 16.64 21.73 13.99 20.27 22.07 27.81 44.80 -48.29%
EY 6.01 4.60 7.15 4.93 4.53 3.60 2.23 93.54%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.93 2.44 2.13 1.71 1.42 1.79 1.98 -1.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 -
Price 2.25 2.44 3.65 2.22 2.12 1.89 1.96 -
P/RPS 3.97 4.61 5.66 5.01 5.51 5.02 6.99 -31.39%
P/EPS 14.69 16.99 18.70 21.43 27.85 25.27 39.20 -47.99%
EY 6.81 5.88 5.35 4.67 3.59 3.96 2.55 92.37%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.70 1.91 2.85 1.80 1.80 1.63 1.73 -1.15%

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