[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 36.07%
YoY- 454.19%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 697,088 187,685 469,713 193,376 127,702 39,669 407,913 43.07%
PBT 132,348 26,317 205,507 59,238 45,236 3,968 129,582 1.42%
Tax -25,951 -8,713 -9,820 1,055 -1,441 -521 -14,034 50.82%
NP 106,397 17,604 195,687 60,293 43,795 3,447 115,548 -5.36%
-
NP to SH 106,540 17,606 194,537 59,176 43,488 3,142 114,622 -4.77%
-
Tax Rate 19.61% 33.11% 4.78% -1.78% 3.19% 13.13% 10.83% -
Total Cost 590,691 170,081 274,026 133,083 83,907 36,222 292,365 60.02%
-
Net Worth 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 94.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 94.57%
NOSH 4,020,377 4,001,363 3,242,283 3,114,526 2,842,352 2,416,923 2,428,432 40.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.26% 9.38% 41.66% 31.18% 34.29% 8.69% 28.33% -
ROE 2.57% 0.46% 8.11% 2.71% 2.19% 0.21% 7.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.34 4.69 14.49 6.21 4.49 1.64 16.80 2.13%
EPS 2.65 0.44 6.00 1.90 1.53 0.13 4.03 -24.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.96 0.74 0.70 0.70 0.63 0.63 38.90%
Adjusted Per Share Value based on latest NOSH - 3,648,372
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.78 3.71 9.29 3.82 2.52 0.78 8.06 43.12%
EPS 2.11 0.35 3.85 1.17 0.86 0.06 2.27 -4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8186 0.7594 0.4743 0.431 0.3933 0.301 0.3024 94.58%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.81 2.83 2.44 2.34 1.46 1.69 1.49 -
P/RPS 16.21 60.33 16.84 37.69 32.50 102.97 8.87 49.64%
P/EPS 106.04 643.18 40.67 123.16 95.42 1,300.00 31.57 124.78%
EY 0.94 0.16 2.46 0.81 1.05 0.08 3.17 -55.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.95 3.30 3.34 2.09 2.68 2.37 9.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 -
Price 2.10 2.79 2.76 2.09 1.64 1.30 1.42 -
P/RPS 12.11 59.48 19.05 33.66 36.50 79.21 8.45 27.19%
P/EPS 79.25 634.09 46.00 110.00 107.19 1,000.00 30.08 91.09%
EY 1.26 0.16 2.17 0.91 0.93 0.10 3.32 -47.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.91 3.73 2.99 2.34 2.06 2.25 -6.34%

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