[UEMS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 50.85%
YoY- 96.85%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 401,551 2,425,289 1,852,176 1,173,665 697,735 1,919,378 1,247,943 -53.07%
PBT 80,229 686,265 647,971 420,515 283,673 534,744 311,378 -59.54%
Tax -18,714 -107,156 -147,146 -102,448 -72,872 -86,462 -63,925 -55.94%
NP 61,515 579,109 500,825 318,067 210,801 448,282 247,453 -60.49%
-
NP to SH 61,522 579,141 501,185 318,418 211,084 448,358 247,084 -60.45%
-
Tax Rate 23.33% 15.61% 22.71% 24.36% 25.69% 16.17% 20.53% -
Total Cost 340,036 1,846,180 1,351,351 855,598 486,934 1,471,096 1,000,490 -51.33%
-
Net Worth 6,080,164 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 5,106,113 12.35%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 174,471 - - - 129,833 - -
Div Payout % - 30.13% - - - 28.96% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 6,080,164 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 5,106,113 12.35%
NOSH 4,537,436 4,537,435 4,361,923 4,435,289 4,325,491 4,327,780 4,327,215 3.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.32% 23.88% 27.04% 27.10% 30.21% 23.36% 19.83% -
ROE 1.01% 9.98% 8.70% 5.61% 3.81% 8.42% 4.84% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.85 55.60 42.46 26.46 16.13 44.35 28.84 -54.53%
EPS 1.36 13.27 11.49 7.29 4.88 10.36 5.71 -61.60%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.34 1.33 1.32 1.28 1.28 1.23 1.18 8.85%
Adjusted Per Share Value based on latest NOSH - 4,435,289
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.94 47.95 36.62 23.20 13.79 37.94 24.67 -53.06%
EPS 1.22 11.45 9.91 6.29 4.17 8.86 4.88 -60.34%
DPS 0.00 3.45 0.00 0.00 0.00 2.57 0.00 -
NAPS 1.202 1.1468 1.1382 1.1223 1.0945 1.0523 1.0094 12.35%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.20 2.36 2.55 3.12 2.73 2.10 1.68 -
P/RPS 24.86 4.24 6.01 11.79 16.92 4.74 5.83 163.19%
P/EPS 162.26 17.77 22.19 43.46 55.94 20.27 29.42 212.48%
EY 0.62 5.63 4.51 2.30 1.79 4.93 3.40 -67.87%
DY 0.00 1.69 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.64 1.77 1.93 2.44 2.13 1.71 1.42 10.08%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 -
Price 2.23 2.10 2.25 2.44 3.65 2.22 2.12 -
P/RPS 25.20 3.78 5.30 9.22 22.63 5.01 7.35 127.54%
P/EPS 164.47 15.82 19.58 33.99 74.80 21.43 37.13 169.96%
EY 0.61 6.32 5.11 2.94 1.34 4.67 2.69 -62.84%
DY 0.00 1.90 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 1.66 1.58 1.70 1.91 2.85 1.80 1.80 -5.25%

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