[UEMS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -63.8%
YoY- 460.34%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,703,172 1,473,826 1,394,176 750,740 469,713 257,834 255,404 253.06%
PBT 355,246 266,370 264,696 105,268 205,507 78,984 90,472 148.27%
Tax -52,304 -51,008 -51,902 -34,852 -9,820 1,406 -2,882 586.96%
NP 302,942 215,362 212,794 70,416 195,687 80,390 87,590 128.18%
-
NP to SH 301,712 214,866 213,080 70,424 194,537 78,901 86,976 128.63%
-
Tax Rate 14.72% 19.15% 19.61% 33.11% 4.78% -1.78% 3.19% -
Total Cost 1,400,230 1,258,464 1,181,382 680,324 274,026 177,444 167,814 309.79%
-
Net Worth 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 76.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 76.27%
NOSH 4,167,292 4,121,483 4,020,377 4,001,363 3,242,283 3,114,526 2,842,352 28.96%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.79% 14.61% 15.26% 9.38% 41.66% 31.18% 34.29% -
ROE 6.46% 4.78% 5.15% 1.83% 8.11% 3.62% 4.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.87 35.76 34.68 18.76 14.49 8.28 8.99 173.67%
EPS 7.24 5.21 5.30 1.76 6.00 2.53 3.06 77.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.03 0.96 0.74 0.70 0.70 36.68%
Adjusted Per Share Value based on latest NOSH - 4,001,363
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.67 29.14 27.56 14.84 9.29 5.10 5.05 253.02%
EPS 5.96 4.25 4.21 1.39 3.85 1.56 1.72 128.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9227 0.8881 0.8186 0.7594 0.4743 0.431 0.3933 76.28%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.42 1.75 2.81 2.83 2.44 2.34 1.46 -
P/RPS 5.92 4.89 8.10 15.08 16.84 28.27 16.25 -48.89%
P/EPS 33.43 33.57 53.02 160.80 40.67 92.37 47.71 -21.05%
EY 2.99 2.98 1.89 0.62 2.46 1.08 2.10 26.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.61 2.73 2.95 3.30 3.34 2.09 2.21%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 -
Price 2.22 2.09 2.10 2.79 2.76 2.09 1.64 -
P/RPS 5.43 5.84 6.06 14.87 19.05 25.25 18.25 -55.33%
P/EPS 30.66 40.09 39.62 158.52 46.00 82.50 53.59 -31.01%
EY 3.26 2.49 2.52 0.63 2.17 1.21 1.87 44.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.92 2.04 2.91 3.73 2.99 2.34 -10.51%

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