[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -52.92%
YoY- 289.66%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,425,289 1,852,176 1,173,665 697,735 1,919,378 1,247,943 814,563 106.55%
PBT 686,265 647,971 420,515 283,673 534,744 311,378 201,939 125.53%
Tax -107,156 -147,146 -102,448 -72,872 -86,462 -63,925 -39,983 92.59%
NP 579,109 500,825 318,067 210,801 448,282 247,453 161,956 133.29%
-
NP to SH 579,141 501,185 318,418 211,084 448,358 247,084 161,758 133.49%
-
Tax Rate 15.61% 22.71% 24.36% 25.69% 16.17% 20.53% 19.80% -
Total Cost 1,846,180 1,351,351 855,598 486,934 1,471,096 1,000,490 652,607 99.64%
-
Net Worth 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 5,106,113 5,017,092 10.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 174,471 - - - 129,833 - - -
Div Payout % 30.13% - - - 28.96% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 5,106,113 5,017,092 10.13%
NOSH 4,537,435 4,361,923 4,435,289 4,325,491 4,327,780 4,327,215 4,325,080 3.23%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.88% 27.04% 27.10% 30.21% 23.36% 19.83% 19.88% -
ROE 9.98% 8.70% 5.61% 3.81% 8.42% 4.84% 3.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.60 42.46 26.46 16.13 44.35 28.84 18.83 105.41%
EPS 13.27 11.49 7.29 4.88 10.36 5.71 3.74 132.09%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.33 1.32 1.28 1.28 1.23 1.18 1.16 9.51%
Adjusted Per Share Value based on latest NOSH - 4,325,491
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.95 36.62 23.20 13.79 37.94 24.67 16.10 106.59%
EPS 11.45 9.91 6.29 4.17 8.86 4.88 3.20 133.39%
DPS 3.45 0.00 0.00 0.00 2.57 0.00 0.00 -
NAPS 1.1468 1.1382 1.1223 1.0945 1.0523 1.0094 0.9918 10.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.36 2.55 3.12 2.73 2.10 1.68 2.08 -
P/RPS 4.24 6.01 11.79 16.92 4.74 5.83 11.04 -47.07%
P/EPS 17.77 22.19 43.46 55.94 20.27 29.42 55.61 -53.16%
EY 5.63 4.51 2.30 1.79 4.93 3.40 1.80 113.42%
DY 1.69 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.77 1.93 2.44 2.13 1.71 1.42 1.79 -0.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 -
Price 2.10 2.25 2.44 3.65 2.22 2.12 1.89 -
P/RPS 3.78 5.30 9.22 22.63 5.01 7.35 10.04 -47.76%
P/EPS 15.82 19.58 33.99 74.80 21.43 37.13 50.53 -53.79%
EY 6.32 5.11 2.94 1.34 4.67 2.69 1.98 116.32%
DY 1.90 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 1.58 1.70 1.91 2.85 1.80 1.80 1.63 -2.05%

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