[UEMS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 592.04%
YoY- 409.35%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,347,330 1,629,126 1,394,176 255,404 250,394 502,604 36.08%
PBT 841,030 403,878 264,696 90,472 27,062 128,954 45.47%
Tax -204,896 -79,966 -51,902 -2,882 -8,678 -66 398.90%
NP 636,134 323,912 212,794 87,590 18,384 128,888 37.59%
-
NP to SH 636,836 323,516 213,080 86,976 17,076 128,888 37.62%
-
Tax Rate 24.36% 19.80% 19.61% 3.19% 32.07% 0.05% -
Total Cost 1,711,196 1,305,214 1,181,382 167,814 232,010 373,716 35.54%
-
Net Worth 5,677,169 5,017,092 4,140,988 1,989,647 1,238,009 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,677,169 5,017,092 4,140,988 1,989,647 1,238,009 0 -
NOSH 4,435,289 4,325,080 4,020,377 2,842,352 2,134,499 2,386,814 13.18%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 27.10% 19.88% 15.26% 34.29% 7.34% 25.64% -
ROE 11.22% 6.45% 5.15% 4.37% 1.38% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 52.92 37.67 34.68 8.99 11.73 21.06 20.22%
EPS 14.58 7.48 5.30 3.06 0.80 5.40 21.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.16 1.03 0.70 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,280,162
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.40 32.21 27.56 5.05 4.95 9.94 36.06%
EPS 12.59 6.40 4.21 1.72 0.34 2.55 37.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1223 0.9918 0.8186 0.3933 0.2447 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.12 2.08 2.81 1.46 1.56 2.94 -
P/RPS 5.90 5.52 8.10 16.25 13.30 13.96 -15.81%
P/EPS 21.73 27.81 53.02 47.71 195.00 54.44 -16.77%
EY 4.60 3.60 1.89 2.10 0.51 1.84 20.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.79 2.73 2.09 2.69 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/13 29/08/12 25/08/11 27/08/10 20/08/09 - -
Price 2.44 1.89 2.10 1.64 1.58 0.00 -
P/RPS 4.61 5.02 6.06 18.25 13.47 0.00 -
P/EPS 16.99 25.27 39.62 53.59 197.50 0.00 -
EY 5.88 3.96 2.52 1.87 0.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.63 2.04 2.34 2.72 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