[UEMS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.11%
YoY- 88.0%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,820,647 1,819,204 1,703,172 1,383,130 1,040,522 619,122 471,136 146.45%
PBT 424,837 400,552 355,246 346,047 292,619 227,856 205,507 62.35%
Tax -66,336 -60,900 -52,304 -49,131 -34,330 -18,012 -9,820 257.76%
NP 358,501 339,652 302,942 296,916 258,289 209,844 195,687 49.77%
-
NP to SH 356,930 338,277 301,712 296,511 257,589 209,001 194,537 49.92%
-
Tax Rate 15.61% 15.20% 14.72% 14.20% 11.73% 7.90% 4.78% -
Total Cost 1,462,146 1,479,552 1,400,230 1,086,214 782,233 409,278 275,449 204.60%
-
Net Worth 5,012,084 4,897,058 4,843,982 4,543,885 4,221,290 3,841,309 2,692,665 51.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 5,012,084 4,897,058 4,843,982 4,543,885 4,221,290 3,841,309 2,692,665 51.37%
NOSH 4,320,763 4,333,680 4,324,984 4,168,702 4,098,340 4,001,363 3,638,736 12.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.69% 18.67% 17.79% 21.47% 24.82% 33.89% 41.54% -
ROE 7.12% 6.91% 6.23% 6.53% 6.10% 5.44% 7.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.14 41.98 39.38 33.18 25.39 15.47 12.95 119.74%
EPS 8.26 7.81 6.98 7.11 6.29 5.22 5.35 33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.12 1.09 1.03 0.96 0.74 34.98%
Adjusted Per Share Value based on latest NOSH - 4,168,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.99 35.96 33.67 27.34 20.57 12.24 9.31 146.51%
EPS 7.06 6.69 5.96 5.86 5.09 4.13 3.85 49.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9908 0.9681 0.9576 0.8983 0.8345 0.7594 0.5323 51.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.08 2.24 2.42 1.75 2.81 2.83 2.44 -
P/RPS 4.94 5.34 6.15 5.27 11.07 18.29 18.84 -59.06%
P/EPS 25.18 28.70 34.69 24.60 44.71 54.18 45.64 -32.75%
EY 3.97 3.48 2.88 4.06 2.24 1.85 2.19 48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.98 2.16 1.61 2.73 2.95 3.30 -33.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 25/05/11 25/02/11 -
Price 1.89 1.96 2.22 2.09 2.10 2.79 2.76 -
P/RPS 4.49 4.67 5.64 6.30 8.27 18.03 21.32 -64.63%
P/EPS 22.88 25.11 31.82 29.38 33.41 53.42 51.62 -41.89%
EY 4.37 3.98 3.14 3.40 2.99 1.87 1.94 71.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.73 1.98 1.92 2.04 2.91 3.73 -42.44%

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