[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.75%
YoY- 53.33%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,173,665 697,735 1,919,378 1,247,943 814,563 303,717 1,703,172 -22.00%
PBT 420,515 283,673 534,744 311,378 201,939 71,623 355,246 11.91%
Tax -102,448 -72,872 -86,462 -63,925 -39,983 -17,309 -52,304 56.61%
NP 318,067 210,801 448,282 247,453 161,956 54,314 302,942 3.30%
-
NP to SH 318,418 211,084 448,358 247,084 161,758 54,171 301,712 3.66%
-
Tax Rate 24.36% 25.69% 16.17% 20.53% 19.80% 24.17% 14.72% -
Total Cost 855,598 486,934 1,471,096 1,000,490 652,607 249,403 1,400,230 -28.01%
-
Net Worth 5,677,169 5,536,629 5,323,169 5,106,113 5,017,092 4,897,058 4,667,368 13.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 129,833 - - - - -
Div Payout % - - 28.96% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 5,677,169 5,536,629 5,323,169 5,106,113 5,017,092 4,897,058 4,667,368 13.96%
NOSH 4,435,289 4,325,491 4,327,780 4,327,215 4,325,080 4,333,680 4,167,292 4.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 27.10% 30.21% 23.36% 19.83% 19.88% 17.88% 17.79% -
ROE 5.61% 3.81% 8.42% 4.84% 3.22% 1.11% 6.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.46 16.13 44.35 28.84 18.83 7.01 40.87 -25.18%
EPS 7.29 4.88 10.36 5.71 3.74 1.25 7.24 0.46%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.23 1.18 1.16 1.13 1.12 9.31%
Adjusted Per Share Value based on latest NOSH - 4,331,268
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.20 13.79 37.94 24.67 16.10 6.00 33.67 -22.00%
EPS 6.29 4.17 8.86 4.88 3.20 1.07 5.96 3.66%
DPS 0.00 0.00 2.57 0.00 0.00 0.00 0.00 -
NAPS 1.1223 1.0945 1.0523 1.0094 0.9918 0.9681 0.9227 13.95%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.12 2.73 2.10 1.68 2.08 2.24 2.42 -
P/RPS 11.79 16.92 4.74 5.83 11.04 31.96 5.92 58.35%
P/EPS 43.46 55.94 20.27 29.42 55.61 179.20 33.43 19.13%
EY 2.30 1.79 4.93 3.40 1.80 0.56 2.99 -16.06%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.13 1.71 1.42 1.79 1.98 2.16 8.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 -
Price 2.44 3.65 2.22 2.12 1.89 1.96 2.22 -
P/RPS 9.22 22.63 5.01 7.35 10.04 27.97 5.43 42.37%
P/EPS 33.99 74.80 21.43 37.13 50.53 156.80 30.66 7.12%
EY 2.94 1.34 4.67 2.69 1.98 0.64 3.26 -6.66%
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.85 1.80 1.80 1.63 1.73 1.98 -2.37%

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