[UEMS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 35.18%
YoY- -72.4%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 410,418 391,101 407,913 379,969 385,542 377,028 511,647 -13.70%
PBT 161,287 128,967 129,582 30,275 24,754 14,272 75,700 65.80%
Tax -11,136 -13,548 -14,034 -3,562 -4,937 -1,970 -631 581.42%
NP 150,151 115,419 115,548 26,713 19,817 12,302 75,069 58.95%
-
NP to SH 149,572 115,133 114,622 24,715 18,283 10,471 74,189 59.79%
-
Tax Rate 6.90% 10.51% 10.83% 11.77% 19.94% 13.80% 0.83% -
Total Cost 260,267 275,682 292,365 353,256 365,725 364,726 436,578 -29.23%
-
Net Worth 2,296,113 1,522,661 1,529,131 1,435,032 1,713,029 0 1,122,809 61.32%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,296,113 1,522,661 1,529,131 1,435,032 1,713,029 0 1,122,809 61.32%
NOSH 3,280,162 2,416,923 2,427,192 2,432,258 2,953,499 2,630,999 2,159,249 32.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 36.58% 29.51% 28.33% 7.03% 5.14% 3.26% 14.67% -
ROE 6.51% 7.56% 7.50% 1.72% 1.07% 0.00% 6.61% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.51 16.18 16.81 15.62 13.05 14.33 23.70 -34.76%
EPS 4.56 4.76 4.72 1.02 0.62 0.40 3.44 20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.63 0.59 0.58 0.00 0.52 21.98%
Adjusted Per Share Value based on latest NOSH - 2,432,258
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.11 7.73 8.06 7.51 7.62 7.45 10.11 -13.70%
EPS 2.96 2.28 2.27 0.49 0.36 0.21 1.47 59.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4539 0.301 0.3023 0.2837 0.3386 0.00 0.222 61.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.46 1.69 1.49 1.56 1.56 0.71 0.54 -
P/RPS 11.67 10.44 8.87 9.99 11.95 4.95 2.28 197.89%
P/EPS 32.02 35.48 31.55 153.52 252.01 178.40 15.72 60.89%
EY 3.12 2.82 3.17 0.65 0.40 0.56 6.36 -37.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.68 2.37 2.64 2.69 0.00 1.04 59.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 - - -
Price 1.64 1.30 1.42 1.69 1.58 0.00 0.00 -
P/RPS 13.11 8.03 8.45 10.82 12.10 0.00 0.00 -
P/EPS 35.97 27.29 30.07 166.32 255.24 0.00 0.00 -
EY 2.78 3.66 3.33 0.60 0.39 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.06 2.25 2.86 2.72 0.00 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