[UEMS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -85.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 407,913 379,969 385,542 377,028 511,647 552,342 540,254 -17.04%
PBT 129,582 30,275 24,754 14,272 75,700 92,970 80,477 37.25%
Tax -14,034 -3,562 -4,937 -1,970 -631 -3,480 -2,253 237.41%
NP 115,548 26,713 19,817 12,302 75,069 89,490 78,224 29.61%
-
NP to SH 114,622 24,715 18,283 10,471 74,189 89,554 78,041 29.11%
-
Tax Rate 10.83% 11.77% 19.94% 13.80% 0.83% 3.74% 2.80% -
Total Cost 292,365 353,256 365,725 364,726 436,578 462,852 462,030 -26.23%
-
Net Worth 1,529,131 1,435,032 1,713,029 0 1,122,809 1,152,319 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,529,131 1,435,032 1,713,029 0 1,122,809 1,152,319 0 -
NOSH 2,427,192 2,432,258 2,953,499 2,630,999 2,159,249 2,215,999 1,904,999 17.47%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.33% 7.03% 5.14% 3.26% 14.67% 16.20% 14.48% -
ROE 7.50% 1.72% 1.07% 0.00% 6.61% 7.77% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.81 15.62 13.05 14.33 23.70 24.93 28.36 -29.37%
EPS 4.72 1.02 0.62 0.40 3.44 4.04 4.10 9.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.58 0.00 0.52 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,630,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.06 7.51 7.62 7.45 10.11 10.92 10.68 -17.06%
EPS 2.27 0.49 0.36 0.21 1.47 1.77 1.54 29.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.2837 0.3386 0.00 0.222 0.2278 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.49 1.56 1.56 0.71 0.54 2.38 2.94 -
P/RPS 8.87 9.99 11.95 4.95 2.28 9.55 10.37 -9.86%
P/EPS 31.55 153.52 252.01 178.40 15.72 58.89 71.77 -42.09%
EY 3.17 0.65 0.40 0.56 6.36 1.70 1.39 72.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.64 2.69 0.00 1.04 4.58 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 11/11/09 20/08/09 - - - - -
Price 1.42 1.69 1.58 0.00 0.00 0.00 0.00 -
P/RPS 8.45 10.82 12.10 0.00 0.00 0.00 0.00 -
P/EPS 30.07 166.32 255.24 0.00 0.00 0.00 0.00 -
EY 3.33 0.60 0.39 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.86 2.72 0.00 0.00 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