[UEMS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 228.74%
YoY- 69.72%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,105,370 697,088 187,685 469,713 193,376 127,702 39,669 817.25%
PBT 199,778 132,348 26,317 205,507 59,238 45,236 3,968 1260.23%
Tax -38,256 -25,951 -8,713 -9,820 1,055 -1,441 -521 1648.93%
NP 161,522 106,397 17,604 195,687 60,293 43,795 3,447 1196.71%
-
NP to SH 161,150 106,540 17,606 194,537 59,176 43,488 3,142 1277.13%
-
Tax Rate 19.15% 19.61% 33.11% 4.78% -1.78% 3.19% 13.13% -
Total Cost 943,848 590,691 170,081 274,026 133,083 83,907 36,222 777.18%
-
Net Worth 4,492,416 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 1,522,661 105.57%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 4,492,416 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 1,522,661 105.57%
NOSH 4,121,483 4,020,377 4,001,363 3,242,283 3,114,526 2,842,352 2,416,923 42.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.61% 15.26% 9.38% 41.66% 31.18% 34.29% 8.69% -
ROE 3.59% 2.57% 0.46% 8.11% 2.71% 2.19% 0.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.82 17.34 4.69 14.49 6.21 4.49 1.64 543.18%
EPS 3.91 2.65 0.44 6.00 1.90 1.53 0.13 865.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 0.96 0.74 0.70 0.70 0.63 44.07%
Adjusted Per Share Value based on latest NOSH - 3,638,736
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.85 13.78 3.71 9.29 3.82 2.52 0.78 820.50%
EPS 3.19 2.11 0.35 3.85 1.17 0.86 0.06 1310.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8881 0.8186 0.7594 0.4743 0.431 0.3933 0.301 105.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.75 2.81 2.83 2.44 2.34 1.46 1.69 -
P/RPS 6.53 16.21 60.33 16.84 37.69 32.50 102.97 -84.07%
P/EPS 44.76 106.04 643.18 40.67 123.16 95.42 1,300.00 -89.39%
EY 2.23 0.94 0.16 2.46 0.81 1.05 0.08 817.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.73 2.95 3.30 3.34 2.09 2.68 -28.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 -
Price 2.09 2.10 2.79 2.76 2.09 1.64 1.30 -
P/RPS 7.79 12.11 59.48 19.05 33.66 36.50 79.21 -78.66%
P/EPS 53.45 79.25 634.09 46.00 110.00 107.19 1,000.00 -85.78%
EY 1.87 1.26 0.16 2.17 0.91 0.93 0.10 603.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.04 2.91 3.73 2.99 2.34 2.06 -4.57%

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