[UEMS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.54%
YoY- -96.03%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 209,924 72,792 68,686 56,511 181,980 78,365 60,172 129.50%
PBT 106,258 9,793 8,948 4,583 6,951 4,272 -1,534 -
Tax -7,906 -1,789 -3,332 -1,007 2,566 -3,164 -365 672.69%
NP 98,352 8,004 5,616 3,576 9,517 1,108 -1,899 -
-
NP to SH 98,544 7,540 5,907 2,631 8,637 1,108 -1,905 -
-
Tax Rate 7.44% 18.27% 37.24% 21.97% -36.92% 74.06% - -
Total Cost 111,572 64,788 63,070 52,935 172,463 77,257 62,071 47.67%
-
Net Worth 1,529,131 1,435,032 1,713,029 1,525,979 1,122,809 1,152,319 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,529,131 1,435,032 1,713,029 1,525,979 1,122,809 1,152,319 0 -
NOSH 2,427,192 2,432,258 2,953,499 2,630,999 2,159,249 2,215,999 1,904,999 17.47%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 46.85% 11.00% 8.18% 6.33% 5.23% 1.41% -3.16% -
ROE 6.44% 0.53% 0.34% 0.17% 0.77% 0.10% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.65 2.99 2.33 2.15 8.43 3.54 3.16 95.32%
EPS 3.46 0.31 0.20 0.10 0.40 0.05 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.58 0.58 0.52 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,630,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.15 1.44 1.36 1.12 3.60 1.55 1.19 129.44%
EPS 1.95 0.15 0.12 0.05 0.17 0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.2837 0.3386 0.3017 0.222 0.2278 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.49 1.56 1.56 0.71 0.54 2.38 2.94 -
P/RPS 17.23 52.13 67.08 33.06 6.41 67.30 93.08 -67.41%
P/EPS 36.70 503.23 780.00 710.00 135.00 4,760.00 -2,940.00 -
EY 2.72 0.20 0.13 0.14 0.74 0.02 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.64 2.69 1.22 1.04 4.58 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 11/11/09 20/08/09 25/05/09 26/02/09 30/10/08 - -
Price 1.42 1.69 1.58 1.64 0.75 1.95 0.00 -
P/RPS 16.42 56.47 67.94 76.35 8.90 55.14 0.00 -
P/EPS 34.98 545.16 790.00 1,640.00 187.50 3,900.00 0.00 -
EY 2.86 0.18 0.13 0.06 0.53 0.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.86 2.72 2.83 1.44 3.75 0.00 -

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