[UEMS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 135.89%
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 678,510 475,930 697,735 682,609 433,380 510,846 303,717 70.80%
PBT 227,455 136,842 283,673 224,542 109,439 130,316 71,623 115.90%
Tax -44,698 -29,576 -72,872 -23,344 -23,942 -22,674 -17,309 88.11%
NP 182,757 107,266 210,801 201,198 85,497 107,642 54,314 124.38%
-
NP to SH 182,767 107,334 211,084 201,274 85,326 107,587 54,171 124.78%
-
Tax Rate 19.65% 21.61% 25.69% 10.40% 21.88% 17.40% 24.17% -
Total Cost 495,753 368,664 486,934 481,411 347,883 403,204 249,403 58.02%
-
Net Worth 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 5,012,084 4,897,058 11.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 129,854 - - - -
Div Payout % - - - 64.52% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 5,012,084 4,897,058 11.21%
NOSH 4,351,595 4,435,289 4,325,491 4,328,473 4,331,268 4,320,763 4,333,680 0.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.94% 22.54% 30.21% 29.47% 19.73% 21.07% 17.88% -
ROE 3.18% 1.89% 3.81% 3.78% 1.67% 2.15% 1.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.59 10.73 16.13 15.77 10.01 11.82 7.01 70.29%
EPS 4.20 2.42 4.88 4.65 1.97 2.49 1.25 124.16%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.28 1.23 1.18 1.16 1.13 10.90%
Adjusted Per Share Value based on latest NOSH - 4,328,473
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.41 9.41 13.79 13.49 8.57 10.10 6.00 70.85%
EPS 3.61 2.12 4.17 3.98 1.69 2.13 1.07 124.78%
DPS 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
NAPS 1.1355 1.1223 1.0945 1.0525 1.0104 0.9908 0.9681 11.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.55 3.12 2.73 2.10 1.68 2.08 2.24 -
P/RPS 16.35 29.08 16.92 13.32 16.79 17.59 31.96 -36.00%
P/EPS 60.71 128.93 55.94 45.16 85.28 83.53 179.20 -51.37%
EY 1.65 0.78 1.79 2.21 1.17 1.20 0.56 105.38%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.93 2.44 2.13 1.71 1.42 1.79 1.98 -1.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 -
Price 2.25 2.44 3.65 2.22 2.12 1.89 1.96 -
P/RPS 14.43 22.74 22.63 14.08 21.19 15.99 27.97 -35.64%
P/EPS 53.57 100.83 74.80 47.74 107.61 75.90 156.80 -51.09%
EY 1.87 0.99 1.34 2.09 0.93 1.32 0.64 104.24%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.70 1.91 2.85 1.80 1.80 1.63 1.73 -1.15%

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