[UEMS] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -61.12%
YoY- 108.06%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 509,403 187,685 276,337 65,674 88,003 39,699 209,924 80.87%
PBT 106,031 26,317 146,269 14,002 41,268 3,968 106,258 -0.14%
Tax -17,238 -8,713 -10,875 2,496 -920 -521 -7,906 68.38%
NP 88,793 17,604 135,394 16,498 40,348 3,447 98,352 -6.60%
-
NP to SH 88,934 17,606 135,361 15,688 40,346 3,142 98,544 -6.62%
-
Tax Rate 16.26% 33.11% 7.43% -17.83% 2.23% 13.13% 7.44% -
Total Cost 420,610 170,081 140,943 49,176 47,655 36,252 111,572 142.81%
-
Net Worth 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 1,529,131 97.15%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 1,529,131 97.15%
NOSH 4,098,340 4,001,363 3,638,736 3,648,372 3,280,162 2,416,923 2,427,192 41.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.43% 9.38% 49.00% 25.12% 45.85% 8.68% 46.85% -
ROE 2.11% 0.46% 5.03% 0.61% 1.76% 0.21% 6.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.43 4.69 7.59 1.80 2.68 1.64 8.65 27.42%
EPS 2.17 0.44 3.72 0.43 1.23 0.13 3.46 -26.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.96 0.74 0.70 0.70 0.63 0.63 38.90%
Adjusted Per Share Value based on latest NOSH - 3,648,372
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.07 3.71 5.46 1.30 1.74 0.78 4.15 80.86%
EPS 1.76 0.35 2.68 0.31 0.80 0.06 1.95 -6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8345 0.7594 0.5323 0.5049 0.4539 0.301 0.3023 97.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.81 2.83 2.44 2.34 1.46 1.69 1.49 -
P/RPS 22.61 60.33 32.13 129.99 54.42 102.89 17.23 19.92%
P/EPS 129.49 643.18 65.59 544.19 118.70 1,300.00 36.70 132.30%
EY 0.77 0.16 1.52 0.18 0.84 0.08 2.72 -56.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.95 3.30 3.34 2.09 2.68 2.37 9.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 -
Price 2.10 2.79 2.76 2.09 1.64 1.30 1.42 -
P/RPS 16.90 59.48 36.34 116.11 61.13 79.15 16.42 1.94%
P/EPS 96.77 634.09 74.19 486.05 133.33 1,000.00 34.98 97.43%
EY 1.03 0.16 1.35 0.21 0.75 0.10 2.86 -49.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.91 3.73 2.99 2.34 2.06 2.25 -6.34%

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