[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.06%
YoY- -83.71%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 127,702 39,669 407,913 197,989 125,197 56,511 511,647 -60.45%
PBT 45,236 3,968 129,582 23,324 13,531 4,583 75,700 -29.12%
Tax -1,441 -521 -14,034 -6,128 -4,339 -1,007 -631 73.67%
NP 43,795 3,447 115,548 17,196 9,192 3,576 75,069 -30.24%
-
NP to SH 43,488 3,142 114,622 10,678 8,538 2,631 74,189 -30.02%
-
Tax Rate 3.19% 13.13% 10.83% 26.27% 32.07% 21.97% 0.83% -
Total Cost 83,907 36,222 292,365 180,793 116,005 52,935 436,578 -66.79%
-
Net Worth 1,989,647 1,522,661 1,529,912 954,548 1,238,009 1,525,979 1,244,460 36.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,989,647 1,522,661 1,529,912 954,548 1,238,009 1,525,979 1,244,460 36.84%
NOSH 2,842,352 2,416,923 2,428,432 2,432,258 2,134,499 2,630,999 2,393,193 12.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 34.29% 8.69% 28.33% 8.69% 7.34% 6.33% 14.67% -
ROE 2.19% 0.21% 7.49% 1.12% 0.69% 0.17% 5.96% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.49 1.64 16.80 12.24 5.87 2.15 21.38 -64.76%
EPS 1.53 0.13 4.03 0.66 0.40 0.10 3.10 -37.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.63 0.59 0.58 0.58 0.52 21.98%
Adjusted Per Share Value based on latest NOSH - 2,432,258
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.52 0.78 8.06 3.91 2.47 1.12 10.11 -60.49%
EPS 0.86 0.06 2.27 0.21 0.17 0.05 1.47 -30.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3933 0.301 0.3024 0.1887 0.2447 0.3017 0.246 36.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.46 1.69 1.49 1.56 1.56 0.71 0.54 -
P/RPS 32.50 102.97 8.87 12.75 26.60 33.06 2.53 451.06%
P/EPS 95.42 1,300.00 31.57 236.36 390.00 710.00 17.42 211.70%
EY 1.05 0.08 3.17 0.42 0.26 0.14 5.74 -67.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.68 2.37 2.64 2.69 1.22 1.04 59.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 25/05/09 26/02/09 -
Price 1.64 1.30 1.42 1.69 1.58 1.64 0.75 -
P/RPS 36.50 79.21 8.45 13.81 26.94 76.35 3.51 378.46%
P/EPS 107.19 1,000.00 30.08 256.06 395.00 1,640.00 24.19 170.51%
EY 0.93 0.10 3.32 0.39 0.25 0.06 4.13 -63.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.06 2.25 2.86 2.72 2.83 1.44 38.34%

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