[UEMS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -61.46%
YoY- 207.68%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 682,609 433,380 510,846 303,717 597,802 408,282 509,403 21.43%
PBT 224,542 109,439 130,316 71,623 155,468 67,430 106,031 64.53%
Tax -23,344 -23,942 -22,674 -17,309 -14,048 -12,305 -17,238 22.29%
NP 201,198 85,497 107,642 54,314 141,420 55,125 88,793 72.08%
-
NP to SH 201,274 85,326 107,587 54,171 140,562 54,610 88,934 71.95%
-
Tax Rate 10.40% 21.88% 17.40% 24.17% 9.04% 18.25% 16.26% -
Total Cost 481,411 347,883 403,204 249,403 456,382 353,157 420,610 9.37%
-
Net Worth 5,324,021 5,110,897 5,012,084 4,897,058 4,843,982 4,543,885 4,221,290 16.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 129,854 - - - - - - -
Div Payout % 64.52% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 5,324,021 5,110,897 5,012,084 4,897,058 4,843,982 4,543,885 4,221,290 16.65%
NOSH 4,328,473 4,331,268 4,320,763 4,333,680 4,324,984 4,168,702 4,098,340 3.69%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 29.47% 19.73% 21.07% 17.88% 23.66% 13.50% 17.43% -
ROE 3.78% 1.67% 2.15% 1.11% 2.90% 1.20% 2.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.77 10.01 11.82 7.01 13.82 9.79 12.43 17.10%
EPS 4.65 1.97 2.49 1.25 3.25 1.31 2.17 65.82%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.18 1.16 1.13 1.12 1.09 1.03 12.49%
Adjusted Per Share Value based on latest NOSH - 4,333,680
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.49 8.57 10.10 6.00 11.82 8.07 10.07 21.41%
EPS 3.98 1.69 2.13 1.07 2.78 1.08 1.76 71.85%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0525 1.0104 0.9908 0.9681 0.9576 0.8983 0.8345 16.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.10 1.68 2.08 2.24 2.42 1.75 2.81 -
P/RPS 13.32 16.79 17.59 31.96 17.51 17.87 22.61 -29.61%
P/EPS 45.16 85.28 83.53 179.20 74.46 133.59 129.49 -50.29%
EY 2.21 1.17 1.20 0.56 1.34 0.75 0.77 101.31%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.42 1.79 1.98 2.16 1.61 2.73 -26.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 -
Price 2.22 2.12 1.89 1.96 2.22 2.09 2.10 -
P/RPS 14.08 21.19 15.99 27.97 16.06 21.34 16.90 -11.41%
P/EPS 47.74 107.61 75.90 156.80 68.31 159.54 96.77 -37.43%
EY 2.09 0.93 1.32 0.64 1.46 0.63 1.03 59.93%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.80 1.63 1.73 1.98 1.92 2.04 -7.97%

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