[UEMS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -85.81%
YoY- -96.03%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 407,913 263,985 250,394 226,044 511,647 439,556 502,604 -12.95%
PBT 129,582 31,098 27,062 18,332 75,700 91,665 128,954 0.32%
Tax -14,034 -8,170 -8,678 -4,028 -631 -4,262 -66 3427.91%
NP 115,548 22,928 18,384 14,304 75,069 87,402 128,888 -7.00%
-
NP to SH 114,622 14,237 17,076 10,524 74,189 87,402 128,888 -7.50%
-
Tax Rate 10.83% 26.27% 32.07% 21.97% 0.83% 4.65% 0.05% -
Total Cost 292,365 241,057 232,010 211,740 436,578 352,153 373,716 -15.05%
-
Net Worth 1,529,912 954,548 1,238,009 1,525,979 1,244,460 1,262,482 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,529,912 954,548 1,238,009 1,525,979 1,244,460 1,262,482 0 -
NOSH 2,428,432 2,432,258 2,134,499 2,630,999 2,393,193 2,427,851 2,386,814 1.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.33% 8.69% 7.34% 6.33% 14.67% 19.88% 25.64% -
ROE 7.49% 1.49% 1.38% 0.69% 5.96% 6.92% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.80 16.32 11.73 8.59 21.38 18.10 21.06 -13.95%
EPS 4.03 0.88 0.80 0.40 3.10 3.60 5.40 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.58 0.58 0.52 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,630,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.06 5.22 4.95 4.47 10.11 8.69 9.94 -13.01%
EPS 2.27 0.28 0.34 0.21 1.47 1.73 2.55 -7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3024 0.1887 0.2447 0.3017 0.246 0.2496 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.49 1.56 1.56 0.71 0.54 2.38 2.94 -
P/RPS 8.87 9.56 13.30 8.26 2.53 13.15 13.96 -26.03%
P/EPS 31.57 177.27 195.00 177.50 17.42 66.11 54.44 -30.39%
EY 3.17 0.56 0.51 0.56 5.74 1.51 1.84 43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.64 2.69 1.22 1.04 4.58 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 11/11/09 20/08/09 25/05/09 26/02/09 30/10/08 - -
Price 1.42 1.69 1.58 1.64 0.75 1.95 0.00 -
P/RPS 8.45 10.36 13.47 19.09 3.51 10.77 0.00 -
P/EPS 30.08 192.05 197.50 410.00 24.19 54.17 0.00 -
EY 3.32 0.52 0.51 0.24 4.13 1.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.86 2.72 2.83 1.44 3.75 0.00 -

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