[UEMS] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -57.35%
YoY- -61.27%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 471,137 447,636 401,551 573,113 678,510 475,930 697,735 -23.01%
PBT 88,521 91,226 80,229 38,294 227,455 136,842 283,673 -53.96%
Tax -17,114 -16,709 -18,714 39,990 -44,698 -29,576 -72,872 -61.90%
NP 71,407 74,517 61,515 78,284 182,757 107,266 210,801 -51.37%
-
NP to SH 71,496 74,525 61,522 77,956 182,767 107,334 211,084 -51.37%
-
Tax Rate 19.33% 18.32% 23.33% -104.43% 19.65% 21.61% 25.69% -
Total Cost 399,730 373,119 340,036 494,829 495,753 368,664 486,934 -12.31%
-
Net Worth 6,034,790 5,989,415 6,080,164 5,801,162 5,744,106 5,677,169 5,536,629 5.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 174,471 - - - -
Div Payout % - - - 223.81% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 6,034,790 5,989,415 6,080,164 5,801,162 5,744,106 5,677,169 5,536,629 5.90%
NOSH 4,537,436 4,537,436 4,537,436 4,537,435 4,351,595 4,435,289 4,325,491 3.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.16% 16.65% 15.32% 13.66% 26.94% 22.54% 30.21% -
ROE 1.18% 1.24% 1.01% 1.34% 3.18% 1.89% 3.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.38 9.87 8.85 13.14 15.59 10.73 16.13 -25.44%
EPS 1.58 1.64 1.36 1.79 4.20 2.42 4.88 -52.81%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.34 1.33 1.32 1.28 1.28 2.58%
Adjusted Per Share Value based on latest NOSH - 4,537,435
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.31 8.85 7.94 11.33 13.41 9.41 13.79 -23.02%
EPS 1.41 1.47 1.22 1.54 3.61 2.12 4.17 -51.43%
DPS 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
NAPS 1.193 1.184 1.202 1.1468 1.1355 1.1223 1.0945 5.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.82 2.03 2.20 2.36 2.55 3.12 2.73 -
P/RPS 17.53 20.58 24.86 17.96 16.35 29.08 16.92 2.38%
P/EPS 115.50 123.60 162.26 132.05 60.71 128.93 55.94 62.07%
EY 0.87 0.81 0.62 0.76 1.65 0.78 1.79 -38.15%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.37 1.54 1.64 1.77 1.93 2.44 2.13 -25.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 25/08/14 26/05/14 25/02/14 25/11/13 29/08/13 28/05/13 -
Price 1.80 1.94 2.23 2.10 2.25 2.44 3.65 -
P/RPS 17.34 19.66 25.20 15.98 14.43 22.74 22.63 -16.25%
P/EPS 114.24 118.12 164.47 117.50 53.57 100.83 74.80 32.58%
EY 0.88 0.85 0.61 0.85 1.87 0.99 1.34 -24.42%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 1.35 1.47 1.66 1.58 1.70 1.91 2.85 -39.20%

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