[UEMS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 35.0%
YoY- 78.93%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,425,288 2,534,784 2,289,654 2,324,570 1,930,552 1,845,745 1,820,647 21.00%
PBT 686,264 872,512 754,496 747,970 535,920 466,846 424,837 37.55%
Tax -107,156 -170,490 -149,734 -142,832 -87,269 -77,973 -66,336 37.55%
NP 579,108 702,022 604,762 605,138 448,651 388,873 358,501 37.55%
-
NP to SH 579,141 702,459 605,018 605,271 448,358 387,646 356,930 37.95%
-
Tax Rate 15.61% 19.54% 19.85% 19.10% 16.28% 16.70% 15.61% -
Total Cost 1,846,180 1,832,762 1,684,892 1,719,432 1,481,901 1,456,872 1,462,146 16.77%
-
Net Worth 5,792,261 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 5,012,084 10.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 174,203 129,854 129,854 129,854 129,854 - - -
Div Payout % 30.08% 18.49% 21.46% 21.45% 28.96% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,792,261 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 5,012,084 10.09%
NOSH 4,537,435 4,351,595 4,435,289 4,325,491 4,328,473 4,331,268 4,320,763 3.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.88% 27.70% 26.41% 26.03% 23.24% 21.07% 19.69% -
ROE 10.00% 12.23% 10.66% 10.93% 8.42% 7.58% 7.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.69 58.25 51.62 53.74 44.60 42.61 42.14 20.36%
EPS 13.30 16.14 13.64 13.99 10.36 8.95 8.26 37.25%
DPS 4.00 3.00 2.93 3.00 3.00 0.00 0.00 -
NAPS 1.33 1.32 1.28 1.28 1.23 1.18 1.16 9.51%
Adjusted Per Share Value based on latest NOSH - 4,325,491
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.95 50.11 45.26 45.95 38.16 36.49 35.99 21.01%
EPS 11.45 13.89 11.96 11.97 8.86 7.66 7.06 37.91%
DPS 3.44 2.57 2.57 2.57 2.57 0.00 0.00 -
NAPS 1.1451 1.1355 1.1223 1.0945 1.0525 1.0104 0.9908 10.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.36 2.55 3.12 2.73 2.10 1.68 2.08 -
P/RPS 4.24 4.38 6.04 5.08 4.71 3.94 4.94 -9.65%
P/EPS 17.75 15.80 22.87 19.51 20.27 18.77 25.18 -20.74%
EY 5.63 6.33 4.37 5.13 4.93 5.33 3.97 26.14%
DY 1.69 1.18 0.94 1.10 1.43 0.00 0.00 -
P/NAPS 1.77 1.93 2.44 2.13 1.71 1.42 1.79 -0.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 -
Price 2.10 2.25 2.44 3.65 2.22 2.12 1.89 -
P/RPS 3.77 3.86 4.73 6.79 4.98 4.97 4.49 -10.97%
P/EPS 15.79 13.94 17.89 26.08 21.43 23.69 22.88 -21.85%
EY 6.33 7.17 5.59 3.83 4.67 4.22 4.37 27.93%
DY 1.90 1.33 1.20 0.82 1.35 0.00 0.00 -
P/NAPS 1.58 1.70 1.91 2.85 1.80 1.80 1.63 -2.05%

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