[UEMS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -28.18%
YoY- 207.68%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,919,378 1,663,924 1,629,126 1,214,868 1,703,172 1,473,826 1,394,176 23.63%
PBT 534,744 415,170 403,878 286,492 355,246 266,370 264,696 59.46%
Tax -86,462 -85,233 -79,966 -69,236 -52,304 -51,008 -51,902 40.31%
NP 448,282 329,937 323,912 217,256 302,942 215,362 212,794 63.96%
-
NP to SH 448,358 329,445 323,516 216,684 301,712 214,866 213,080 63.83%
-
Tax Rate 16.17% 20.53% 19.80% 24.17% 14.72% 19.15% 19.61% -
Total Cost 1,471,096 1,333,986 1,305,214 997,612 1,400,230 1,258,464 1,181,382 15.66%
-
Net Worth 5,323,169 5,106,114 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 18.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 129,833 - - - - - - -
Div Payout % 28.96% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 5,323,169 5,106,114 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 18.13%
NOSH 4,327,780 4,327,215 4,325,080 4,333,680 4,167,292 4,121,483 4,020,377 5.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.36% 19.83% 19.88% 17.88% 17.79% 14.61% 15.26% -
ROE 8.42% 6.45% 6.45% 4.42% 6.46% 4.78% 5.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.35 38.45 37.67 28.03 40.87 35.76 34.68 17.72%
EPS 10.36 7.61 7.48 5.00 7.24 5.21 5.30 56.01%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.18 1.16 1.13 1.12 1.09 1.03 12.49%
Adjusted Per Share Value based on latest NOSH - 4,333,680
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.94 32.89 32.21 24.02 33.67 29.14 27.56 23.63%
EPS 8.86 6.51 6.40 4.28 5.96 4.25 4.21 63.85%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0523 1.0094 0.9918 0.9681 0.9227 0.8881 0.8186 18.13%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.10 1.68 2.08 2.24 2.42 1.75 2.81 -
P/RPS 4.74 4.37 5.52 7.99 5.92 4.89 8.10 -29.92%
P/EPS 20.27 22.07 27.81 44.80 33.43 33.57 53.02 -47.17%
EY 4.93 4.53 3.60 2.23 2.99 2.98 1.89 88.94%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.42 1.79 1.98 2.16 1.61 2.73 -26.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 -
Price 2.22 2.12 1.89 1.96 2.22 2.09 2.10 -
P/RPS 5.01 5.51 5.02 6.99 5.43 5.84 6.06 -11.86%
P/EPS 21.43 27.85 25.27 39.20 30.66 40.09 39.62 -33.49%
EY 4.67 3.59 3.96 2.55 3.26 2.49 2.52 50.59%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.80 1.63 1.73 1.98 1.92 2.04 -7.97%

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