[UEMS] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -49.15%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 401,551 573,113 678,510 475,930 697,735 682,609 433,380 -4.96%
PBT 80,229 38,294 227,455 136,842 283,673 224,542 109,439 -18.71%
Tax -18,714 39,990 -44,698 -29,576 -72,872 -23,344 -23,942 -15.15%
NP 61,515 78,284 182,757 107,266 210,801 201,198 85,497 -19.72%
-
NP to SH 61,522 77,956 182,767 107,334 211,084 201,274 85,326 -19.60%
-
Tax Rate 23.33% -104.43% 19.65% 21.61% 25.69% 10.40% 21.88% -
Total Cost 340,036 494,829 495,753 368,664 486,934 481,411 347,883 -1.51%
-
Net Worth 6,080,164 5,801,162 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 12.28%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 174,471 - - - 129,854 - -
Div Payout % - 223.81% - - - 64.52% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 6,080,164 5,801,162 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 12.28%
NOSH 4,537,436 4,537,435 4,351,595 4,435,289 4,325,491 4,328,473 4,331,268 3.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.32% 13.66% 26.94% 22.54% 30.21% 29.47% 19.73% -
ROE 1.01% 1.34% 3.18% 1.89% 3.81% 3.78% 1.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.85 13.14 15.59 10.73 16.13 15.77 10.01 -7.88%
EPS 1.36 1.79 4.20 2.42 4.88 4.65 1.97 -21.90%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.34 1.33 1.32 1.28 1.28 1.23 1.18 8.85%
Adjusted Per Share Value based on latest NOSH - 4,435,289
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.94 11.33 13.41 9.41 13.79 13.49 8.57 -4.96%
EPS 1.22 1.54 3.61 2.12 4.17 3.98 1.69 -19.54%
DPS 0.00 3.45 0.00 0.00 0.00 2.57 0.00 -
NAPS 1.202 1.1468 1.1355 1.1223 1.0945 1.0525 1.0104 12.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.20 2.36 2.55 3.12 2.73 2.10 1.68 -
P/RPS 24.86 17.96 16.35 29.08 16.92 13.32 16.79 29.93%
P/EPS 162.26 132.05 60.71 128.93 55.94 45.16 85.28 53.60%
EY 0.62 0.76 1.65 0.78 1.79 2.21 1.17 -34.54%
DY 0.00 1.69 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.64 1.77 1.93 2.44 2.13 1.71 1.42 10.08%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 -
Price 2.23 2.10 2.25 2.44 3.65 2.22 2.12 -
P/RPS 25.20 15.98 14.43 22.74 22.63 14.08 21.19 12.26%
P/EPS 164.47 117.50 53.57 100.83 74.80 47.74 107.61 32.71%
EY 0.61 0.85 1.87 0.99 1.34 2.09 0.93 -24.52%
DY 0.00 1.90 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 1.66 1.58 1.70 1.91 2.85 1.80 1.80 -5.25%

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