[UEMS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 198.61%
YoY- 51.83%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 697,735 1,919,378 1,247,943 814,563 303,717 1,703,172 1,105,370 -26.39%
PBT 283,673 534,744 311,378 201,939 71,623 355,246 199,778 26.30%
Tax -72,872 -86,462 -63,925 -39,983 -17,309 -52,304 -38,256 53.60%
NP 210,801 448,282 247,453 161,956 54,314 302,942 161,522 19.40%
-
NP to SH 211,084 448,358 247,084 161,758 54,171 301,712 161,150 19.69%
-
Tax Rate 25.69% 16.17% 20.53% 19.80% 24.17% 14.72% 19.15% -
Total Cost 486,934 1,471,096 1,000,490 652,607 249,403 1,400,230 943,848 -35.64%
-
Net Worth 5,536,629 5,323,169 5,106,113 5,017,092 4,897,058 4,667,368 4,492,416 14.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 129,833 - - - - - -
Div Payout % - 28.96% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,536,629 5,323,169 5,106,113 5,017,092 4,897,058 4,667,368 4,492,416 14.93%
NOSH 4,325,491 4,327,780 4,327,215 4,325,080 4,333,680 4,167,292 4,121,483 3.27%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 30.21% 23.36% 19.83% 19.88% 17.88% 17.79% 14.61% -
ROE 3.81% 8.42% 4.84% 3.22% 1.11% 6.46% 3.59% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.13 44.35 28.84 18.83 7.01 40.87 26.82 -28.72%
EPS 4.88 10.36 5.71 3.74 1.25 7.24 3.91 15.90%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.18 1.16 1.13 1.12 1.09 11.29%
Adjusted Per Share Value based on latest NOSH - 4,320,763
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.79 37.94 24.67 16.10 6.00 33.67 21.85 -26.40%
EPS 4.17 8.86 4.88 3.20 1.07 5.96 3.19 19.53%
DPS 0.00 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0945 1.0523 1.0094 0.9918 0.9681 0.9227 0.8881 14.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.73 2.10 1.68 2.08 2.24 2.42 1.75 -
P/RPS 16.92 4.74 5.83 11.04 31.96 5.92 6.53 88.54%
P/EPS 55.94 20.27 29.42 55.61 179.20 33.43 44.76 16.01%
EY 1.79 4.93 3.40 1.80 0.56 2.99 2.23 -13.61%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.71 1.42 1.79 1.98 2.16 1.61 20.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 -
Price 3.65 2.22 2.12 1.89 1.96 2.22 2.09 -
P/RPS 22.63 5.01 7.35 10.04 27.97 5.43 7.79 103.46%
P/EPS 74.80 21.43 37.13 50.53 156.80 30.66 53.45 25.08%
EY 1.34 4.67 2.69 1.98 0.64 3.26 1.87 -19.90%
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 1.80 1.80 1.63 1.73 1.98 1.92 30.09%

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