[UEMS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 363.78%
YoY- 54.5%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 403,300 410,418 391,101 407,913 379,969 385,542 377,028 4.58%
PBT 165,496 161,287 128,967 129,582 30,275 24,754 14,272 411.54%
Tax -6,851 -11,136 -13,548 -14,034 -3,562 -4,937 -1,970 129.36%
NP 158,645 150,151 115,419 115,548 26,713 19,817 12,302 449.06%
-
NP to SH 157,720 149,572 115,133 114,622 24,715 18,283 10,471 508.90%
-
Tax Rate 4.14% 6.90% 10.51% 10.83% 11.77% 19.94% 13.80% -
Total Cost 244,655 260,267 275,682 292,365 353,256 365,725 364,726 -23.35%
-
Net Worth 2,553,860 2,296,113 1,522,661 1,529,131 1,435,032 1,713,029 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,553,860 2,296,113 1,522,661 1,529,131 1,435,032 1,713,029 0 -
NOSH 3,648,372 3,280,162 2,416,923 2,427,192 2,432,258 2,953,499 2,630,999 24.32%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 39.34% 36.58% 29.51% 28.33% 7.03% 5.14% 3.26% -
ROE 6.18% 6.51% 7.56% 7.50% 1.72% 1.07% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.05 12.51 16.18 16.81 15.62 13.05 14.33 -15.89%
EPS 4.32 4.56 4.76 4.72 1.02 0.62 0.40 387.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.63 0.63 0.59 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,427,192
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.97 8.11 7.73 8.06 7.51 7.62 7.45 4.59%
EPS 3.12 2.96 2.28 2.27 0.49 0.36 0.21 503.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5049 0.4539 0.301 0.3023 0.2837 0.3386 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.34 1.46 1.69 1.49 1.56 1.56 0.71 -
P/RPS 21.17 11.67 10.44 8.87 9.99 11.95 4.95 163.24%
P/EPS 54.13 32.02 35.48 31.55 153.52 252.01 178.40 -54.81%
EY 1.85 3.12 2.82 3.17 0.65 0.40 0.56 121.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.09 2.68 2.37 2.64 2.69 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 - -
Price 2.09 1.64 1.30 1.42 1.69 1.58 0.00 -
P/RPS 18.91 13.11 8.03 8.45 10.82 12.10 0.00 -
P/EPS 48.35 35.97 27.29 30.07 166.32 255.24 0.00 -
EY 2.07 2.78 3.66 3.33 0.60 0.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.34 2.06 2.25 2.86 2.72 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