[UEMS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.66%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,534,784 2,289,654 2,324,570 1,930,552 1,845,745 1,820,647 1,819,204 24.72%
PBT 872,512 754,496 747,970 535,920 466,846 424,837 400,552 67.95%
Tax -170,490 -149,734 -142,832 -87,269 -77,973 -66,336 -60,900 98.51%
NP 702,022 604,762 605,138 448,651 388,873 358,501 339,652 62.18%
-
NP to SH 702,459 605,018 605,271 448,358 387,646 356,930 338,277 62.69%
-
Tax Rate 19.54% 19.85% 19.10% 16.28% 16.70% 15.61% 15.20% -
Total Cost 1,832,762 1,684,892 1,719,432 1,481,901 1,456,872 1,462,146 1,479,552 15.32%
-
Net Worth 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 5,012,084 4,897,058 11.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 129,854 129,854 129,854 129,854 - - - -
Div Payout % 18.49% 21.46% 21.45% 28.96% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 5,012,084 4,897,058 11.21%
NOSH 4,351,595 4,435,289 4,325,491 4,328,473 4,331,268 4,320,763 4,333,680 0.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.70% 26.41% 26.03% 23.24% 21.07% 19.69% 18.67% -
ROE 12.23% 10.66% 10.93% 8.42% 7.58% 7.12% 6.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.25 51.62 53.74 44.60 42.61 42.14 41.98 24.37%
EPS 16.14 13.64 13.99 10.36 8.95 8.26 7.81 62.17%
DPS 3.00 2.93 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.28 1.23 1.18 1.16 1.13 10.90%
Adjusted Per Share Value based on latest NOSH - 4,328,473
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.11 45.26 45.95 38.16 36.49 35.99 35.96 24.73%
EPS 13.89 11.96 11.97 8.86 7.66 7.06 6.69 62.67%
DPS 2.57 2.57 2.57 2.57 0.00 0.00 0.00 -
NAPS 1.1355 1.1223 1.0945 1.0525 1.0104 0.9908 0.9681 11.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.55 3.12 2.73 2.10 1.68 2.08 2.24 -
P/RPS 4.38 6.04 5.08 4.71 3.94 4.94 5.34 -12.36%
P/EPS 15.80 22.87 19.51 20.27 18.77 25.18 28.70 -32.80%
EY 6.33 4.37 5.13 4.93 5.33 3.97 3.48 48.95%
DY 1.18 0.94 1.10 1.43 0.00 0.00 0.00 -
P/NAPS 1.93 2.44 2.13 1.71 1.42 1.79 1.98 -1.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 -
Price 2.25 2.44 3.65 2.22 2.12 1.89 1.96 -
P/RPS 3.86 4.73 6.79 4.98 4.97 4.49 4.67 -11.91%
P/EPS 13.94 17.89 26.08 21.43 23.69 22.88 25.11 -32.42%
EY 7.17 5.59 3.83 4.67 4.22 4.37 3.98 48.00%
DY 1.33 1.20 0.82 1.35 0.00 0.00 0.00 -
P/NAPS 1.70 1.91 2.85 1.80 1.80 1.63 1.73 -1.15%

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