[UEMS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 15.55%
YoY- 29.17%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,320,324 849,187 401,551 2,425,289 1,852,176 1,173,665 697,735 52.92%
PBT 259,976 171,455 80,229 686,265 647,971 420,515 283,673 -5.64%
Tax -52,537 -35,423 -18,714 -107,156 -147,146 -102,448 -72,872 -19.58%
NP 207,439 136,032 61,515 579,109 500,825 318,067 210,801 -1.06%
-
NP to SH 207,543 136,047 61,522 579,141 501,185 318,418 211,084 -1.12%
-
Tax Rate 20.21% 20.66% 23.33% 15.61% 22.71% 24.36% 25.69% -
Total Cost 1,112,885 713,155 340,036 1,846,180 1,351,351 855,598 486,934 73.42%
-
Net Worth 6,034,790 5,989,415 6,080,164 5,801,162 5,757,739 5,677,169 5,536,629 5.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 174,471 - - - -
Div Payout % - - - 30.13% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 6,034,790 5,989,415 6,080,164 5,801,162 5,757,739 5,677,169 5,536,629 5.90%
NOSH 4,537,436 4,537,436 4,537,436 4,537,435 4,361,923 4,435,289 4,325,491 3.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.71% 16.02% 15.32% 23.88% 27.04% 27.10% 30.21% -
ROE 3.44% 2.27% 1.01% 9.98% 8.70% 5.61% 3.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.10 18.72 8.85 55.60 42.46 26.46 16.13 48.14%
EPS 4.57 3.00 1.36 13.27 11.49 7.29 4.88 -4.27%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.34 1.33 1.32 1.28 1.28 2.58%
Adjusted Per Share Value based on latest NOSH - 4,537,435
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.10 16.79 7.94 47.95 36.62 23.20 13.79 52.94%
EPS 4.10 2.69 1.22 11.45 9.91 6.29 4.17 -1.12%
DPS 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
NAPS 1.193 1.184 1.202 1.1468 1.1382 1.1223 1.0945 5.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.82 2.03 2.20 2.36 2.55 3.12 2.73 -
P/RPS 6.25 10.85 24.86 4.24 6.01 11.79 16.92 -48.48%
P/EPS 39.79 67.70 162.26 17.77 22.19 43.46 55.94 -20.30%
EY 2.51 1.48 0.62 5.63 4.51 2.30 1.79 25.25%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.37 1.54 1.64 1.77 1.93 2.44 2.13 -25.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 25/08/14 26/05/14 25/02/14 25/11/13 29/08/13 28/05/13 -
Price 1.80 1.94 2.23 2.10 2.25 2.44 3.65 -
P/RPS 6.19 10.37 25.20 3.78 5.30 9.22 22.63 -57.82%
P/EPS 39.35 64.70 164.47 15.82 19.58 33.99 74.80 -34.80%
EY 2.54 1.55 0.61 6.32 5.11 2.94 1.34 53.10%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 1.35 1.47 1.66 1.58 1.70 1.91 2.85 -39.20%

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