[UEMS] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 762.83%
YoY- 37.36%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 408,282 509,403 187,685 276,337 65,674 88,003 39,699 372.24%
PBT 67,430 106,031 26,317 146,269 14,002 41,268 3,968 559.84%
Tax -12,305 -17,238 -8,713 -10,875 2,496 -920 -521 721.60%
NP 55,125 88,793 17,604 135,394 16,498 40,348 3,447 533.68%
-
NP to SH 54,610 88,934 17,606 135,361 15,688 40,346 3,142 569.81%
-
Tax Rate 18.25% 16.26% 33.11% 7.43% -17.83% 2.23% 13.13% -
Total Cost 353,157 420,610 170,081 140,943 49,176 47,655 36,252 355.50%
-
Net Worth 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 107.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 107.13%
NOSH 4,168,702 4,098,340 4,001,363 3,638,736 3,648,372 3,280,162 2,416,923 43.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.50% 17.43% 9.38% 49.00% 25.12% 45.85% 8.68% -
ROE 1.20% 2.11% 0.46% 5.03% 0.61% 1.76% 0.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.79 12.43 4.69 7.59 1.80 2.68 1.64 228.71%
EPS 1.31 2.17 0.44 3.72 0.43 1.23 0.13 365.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 0.96 0.74 0.70 0.70 0.63 44.07%
Adjusted Per Share Value based on latest NOSH - 3,638,736
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.07 10.07 3.71 5.46 1.30 1.74 0.78 374.13%
EPS 1.08 1.76 0.35 2.68 0.31 0.80 0.06 585.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8983 0.8345 0.7594 0.5323 0.5049 0.4539 0.301 107.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.75 2.81 2.83 2.44 2.34 1.46 1.69 -
P/RPS 17.87 22.61 60.33 32.13 129.99 54.42 102.89 -68.83%
P/EPS 133.59 129.49 643.18 65.59 544.19 118.70 1,300.00 -78.03%
EY 0.75 0.77 0.16 1.52 0.18 0.84 0.08 344.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.73 2.95 3.30 3.34 2.09 2.68 -28.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 -
Price 2.09 2.10 2.79 2.76 2.09 1.64 1.30 -
P/RPS 21.34 16.90 59.48 36.34 116.11 61.13 79.15 -58.23%
P/EPS 159.54 96.77 634.09 74.19 486.05 133.33 1,000.00 -70.55%
EY 0.63 1.03 0.16 1.35 0.21 0.75 0.10 240.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.04 2.91 3.73 2.99 2.34 2.06 -4.57%

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