[UEMS] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 12.12%
YoY- 61.85%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,930,552 1,845,745 1,820,647 1,819,204 1,703,172 1,383,130 1,040,522 50.70%
PBT 535,920 466,846 424,837 400,552 355,246 346,047 292,619 49.41%
Tax -87,269 -77,973 -66,336 -60,900 -52,304 -49,131 -34,330 85.73%
NP 448,651 388,873 358,501 339,652 302,942 296,916 258,289 44.25%
-
NP to SH 448,358 387,646 356,930 338,277 301,712 296,511 257,589 44.45%
-
Tax Rate 16.28% 16.70% 15.61% 15.20% 14.72% 14.20% 11.73% -
Total Cost 1,481,901 1,456,872 1,462,146 1,479,552 1,400,230 1,086,214 782,233 52.80%
-
Net Worth 5,324,021 5,110,897 5,012,084 4,897,058 4,843,982 4,543,885 4,221,290 16.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 129,854 - - - - - - -
Div Payout % 28.96% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 5,324,021 5,110,897 5,012,084 4,897,058 4,843,982 4,543,885 4,221,290 16.65%
NOSH 4,328,473 4,331,268 4,320,763 4,333,680 4,324,984 4,168,702 4,098,340 3.69%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.24% 21.07% 19.69% 18.67% 17.79% 21.47% 24.82% -
ROE 8.42% 7.58% 7.12% 6.91% 6.23% 6.53% 6.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.60 42.61 42.14 41.98 39.38 33.18 25.39 45.33%
EPS 10.36 8.95 8.26 7.81 6.98 7.11 6.29 39.25%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.18 1.16 1.13 1.12 1.09 1.03 12.49%
Adjusted Per Share Value based on latest NOSH - 4,333,680
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.16 36.49 35.99 35.96 33.67 27.34 20.57 50.69%
EPS 8.86 7.66 7.06 6.69 5.96 5.86 5.09 44.46%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0525 1.0104 0.9908 0.9681 0.9576 0.8983 0.8345 16.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.10 1.68 2.08 2.24 2.42 1.75 2.81 -
P/RPS 4.71 3.94 4.94 5.34 6.15 5.27 11.07 -43.28%
P/EPS 20.27 18.77 25.18 28.70 34.69 24.60 44.71 -40.84%
EY 4.93 5.33 3.97 3.48 2.88 4.06 2.24 68.79%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.42 1.79 1.98 2.16 1.61 2.73 -26.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 -
Price 2.22 2.12 1.89 1.96 2.22 2.09 2.10 -
P/RPS 4.98 4.97 4.49 4.67 5.64 6.30 8.27 -28.58%
P/EPS 21.43 23.69 22.88 25.11 31.82 29.38 33.41 -25.52%
EY 4.67 4.22 4.37 3.98 3.14 3.40 2.99 34.43%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.80 1.63 1.73 1.98 1.92 2.04 -7.97%

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