[UEMS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 70.28%
YoY- 114.2%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 447,636 401,551 573,113 678,510 475,930 697,735 682,609 -24.57%
PBT 91,226 80,229 38,294 227,455 136,842 283,673 224,542 -45.23%
Tax -16,709 -18,714 39,990 -44,698 -29,576 -72,872 -23,344 -20.03%
NP 74,517 61,515 78,284 182,757 107,266 210,801 201,198 -48.52%
-
NP to SH 74,525 61,522 77,956 182,767 107,334 211,084 201,274 -48.53%
-
Tax Rate 18.32% 23.33% -104.43% 19.65% 21.61% 25.69% 10.40% -
Total Cost 373,119 340,036 494,829 495,753 368,664 486,934 481,411 -15.66%
-
Net Worth 5,989,415 6,080,164 5,801,162 5,744,106 5,677,169 5,536,629 5,324,021 8.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 174,471 - - - 129,854 -
Div Payout % - - 223.81% - - - 64.52% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,989,415 6,080,164 5,801,162 5,744,106 5,677,169 5,536,629 5,324,021 8.19%
NOSH 4,537,436 4,537,436 4,537,435 4,351,595 4,435,289 4,325,491 4,328,473 3.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.65% 15.32% 13.66% 26.94% 22.54% 30.21% 29.47% -
ROE 1.24% 1.01% 1.34% 3.18% 1.89% 3.81% 3.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.87 8.85 13.14 15.59 10.73 16.13 15.77 -26.89%
EPS 1.64 1.36 1.79 4.20 2.42 4.88 4.65 -50.17%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.32 1.34 1.33 1.32 1.28 1.28 1.23 4.83%
Adjusted Per Share Value based on latest NOSH - 4,351,595
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.85 7.94 11.33 13.41 9.41 13.79 13.49 -24.55%
EPS 1.47 1.22 1.54 3.61 2.12 4.17 3.98 -48.61%
DPS 0.00 0.00 3.45 0.00 0.00 0.00 2.57 -
NAPS 1.184 1.202 1.1468 1.1355 1.1223 1.0945 1.0525 8.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.03 2.20 2.36 2.55 3.12 2.73 2.10 -
P/RPS 20.58 24.86 17.96 16.35 29.08 16.92 13.32 33.75%
P/EPS 123.60 162.26 132.05 60.71 128.93 55.94 45.16 96.02%
EY 0.81 0.62 0.76 1.65 0.78 1.79 2.21 -48.87%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.43 -
P/NAPS 1.54 1.64 1.77 1.93 2.44 2.13 1.71 -6.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 -
Price 1.94 2.23 2.10 2.25 2.44 3.65 2.22 -
P/RPS 19.66 25.20 15.98 14.43 22.74 22.63 14.08 25.00%
P/EPS 118.12 164.47 117.50 53.57 100.83 74.80 47.74 83.23%
EY 0.85 0.61 0.85 1.87 0.99 1.34 2.09 -45.19%
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.35 -
P/NAPS 1.47 1.66 1.58 1.70 1.91 2.85 1.80 -12.66%

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