[UEMS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 23.34%
YoY- 69.72%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,383,130 1,040,522 619,122 471,136 403,300 410,418 391,101 131.94%
PBT 346,047 292,619 227,856 205,507 165,496 161,287 128,967 92.97%
Tax -49,131 -34,330 -18,012 -9,820 -6,851 -11,136 -13,548 135.85%
NP 296,916 258,289 209,844 195,687 158,645 150,151 115,419 87.63%
-
NP to SH 296,511 257,589 209,001 194,537 157,720 149,572 115,133 87.77%
-
Tax Rate 14.20% 11.73% 7.90% 4.78% 4.14% 6.90% 10.51% -
Total Cost 1,086,214 782,233 409,278 275,449 244,655 260,267 275,682 149.25%
-
Net Worth 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 107.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 107.13%
NOSH 4,168,702 4,098,340 4,001,363 3,638,736 3,648,372 3,280,162 2,416,923 43.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.47% 24.82% 33.89% 41.54% 39.34% 36.58% 29.51% -
ROE 6.53% 6.10% 5.44% 7.22% 6.18% 6.51% 7.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.18 25.39 15.47 12.95 11.05 12.51 16.18 61.34%
EPS 7.11 6.29 5.22 5.35 4.32 4.56 4.76 30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 0.96 0.74 0.70 0.70 0.63 44.07%
Adjusted Per Share Value based on latest NOSH - 3,638,736
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.34 20.57 12.24 9.31 7.97 8.11 7.73 131.95%
EPS 5.86 5.09 4.13 3.85 3.12 2.96 2.28 87.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8983 0.8345 0.7594 0.5323 0.5049 0.4539 0.301 107.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.75 2.81 2.83 2.44 2.34 1.46 1.69 -
P/RPS 5.27 11.07 18.29 18.84 21.17 11.67 10.44 -36.57%
P/EPS 24.60 44.71 54.18 45.64 54.13 32.02 35.48 -21.64%
EY 4.06 2.24 1.85 2.19 1.85 3.12 2.82 27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.73 2.95 3.30 3.34 2.09 2.68 -28.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 -
Price 2.09 2.10 2.79 2.76 2.09 1.64 1.30 -
P/RPS 6.30 8.27 18.03 21.32 18.91 13.11 8.03 -14.92%
P/EPS 29.38 33.41 53.42 51.62 48.35 35.97 27.29 5.03%
EY 3.40 2.99 1.87 1.94 2.07 2.78 3.66 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.04 2.91 3.73 2.99 2.34 2.06 -4.57%

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