[UEMS] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1284.09%
YoY- 409.35%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 187,685 469,713 193,376 127,702 39,669 407,913 197,989 -3.50%
PBT 26,317 205,507 59,238 45,236 3,968 129,582 23,324 8.38%
Tax -8,713 -9,820 1,055 -1,441 -521 -14,034 -6,128 26.47%
NP 17,604 195,687 60,293 43,795 3,447 115,548 17,196 1.57%
-
NP to SH 17,606 194,537 59,176 43,488 3,142 114,622 10,678 39.60%
-
Tax Rate 33.11% 4.78% -1.78% 3.19% 13.13% 10.83% 26.27% -
Total Cost 170,081 274,026 133,083 83,907 36,222 292,365 180,793 -3.99%
-
Net Worth 3,841,309 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 954,548 153.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,841,309 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 954,548 153.21%
NOSH 4,001,363 3,242,283 3,114,526 2,842,352 2,416,923 2,428,432 2,432,258 39.40%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.38% 41.66% 31.18% 34.29% 8.69% 28.33% 8.69% -
ROE 0.46% 8.11% 2.71% 2.19% 0.21% 7.49% 1.12% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.69 14.49 6.21 4.49 1.64 16.80 12.24 -47.27%
EPS 0.44 6.00 1.90 1.53 0.13 4.03 0.66 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.74 0.70 0.70 0.63 0.63 0.59 38.38%
Adjusted Per Share Value based on latest NOSH - 3,280,162
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.71 9.29 3.82 2.52 0.78 8.06 3.91 -3.44%
EPS 0.35 3.85 1.17 0.86 0.06 2.27 0.21 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7594 0.4743 0.431 0.3933 0.301 0.3024 0.1887 153.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.83 2.44 2.34 1.46 1.69 1.49 1.56 -
P/RPS 60.33 16.84 37.69 32.50 102.97 8.87 12.75 182.11%
P/EPS 643.18 40.67 123.16 95.42 1,300.00 31.57 236.36 95.03%
EY 0.16 2.46 0.81 1.05 0.08 3.17 0.42 -47.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 3.30 3.34 2.09 2.68 2.37 2.64 7.68%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 11/11/09 -
Price 2.79 2.76 2.09 1.64 1.30 1.42 1.69 -
P/RPS 59.48 19.05 33.66 36.50 79.21 8.45 13.81 164.95%
P/EPS 634.09 46.00 110.00 107.19 1,000.00 30.08 256.06 83.13%
EY 0.16 2.17 0.91 0.93 0.10 3.32 0.39 -44.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.73 2.99 2.34 2.06 2.25 2.86 1.16%

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