[UEMS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 49.3%
YoY- 51.83%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,579,522 1,698,374 2,347,330 1,629,126 1,394,176 255,404 250,394 35.91%
PBT 340,696 342,910 841,030 403,878 264,696 90,472 27,062 52.49%
Tax -66,636 -70,846 -204,896 -79,966 -51,902 -2,882 -8,678 40.43%
NP 274,060 272,064 636,134 323,912 212,794 87,590 18,384 56.84%
-
NP to SH 274,098 272,094 636,836 323,516 213,080 86,976 17,076 58.79%
-
Tax Rate 19.56% 20.66% 24.36% 19.80% 19.61% 3.19% 32.07% -
Total Cost 1,305,462 1,426,310 1,711,196 1,305,214 1,181,382 167,814 232,010 33.34%
-
Net Worth 6,352,410 5,989,415 5,677,169 5,017,092 4,140,988 1,989,647 1,238,009 31.31%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,352,410 5,989,415 5,677,169 5,017,092 4,140,988 1,989,647 1,238,009 31.31%
NOSH 4,537,436 4,537,436 4,435,289 4,325,080 4,020,377 2,842,352 2,134,499 13.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.35% 16.02% 27.10% 19.88% 15.26% 34.29% 7.34% -
ROE 4.31% 4.54% 11.22% 6.45% 5.15% 4.37% 1.38% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 34.81 37.43 52.92 37.67 34.68 8.99 11.73 19.86%
EPS 6.04 6.00 14.58 7.48 5.30 3.06 0.80 40.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.32 1.28 1.16 1.03 0.70 0.58 15.81%
Adjusted Per Share Value based on latest NOSH - 4,320,763
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.23 33.57 46.40 32.21 27.56 5.05 4.95 35.91%
EPS 5.42 5.38 12.59 6.40 4.21 1.72 0.34 58.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2558 1.184 1.1223 0.9918 0.8186 0.3933 0.2447 31.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.975 2.03 3.12 2.08 2.81 1.46 1.56 -
P/RPS 2.80 5.42 5.90 5.52 8.10 16.25 13.30 -22.86%
P/EPS 16.14 33.85 21.73 27.81 53.02 47.71 195.00 -33.97%
EY 6.20 2.95 4.60 3.60 1.89 2.10 0.51 51.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.54 2.44 1.79 2.73 2.09 2.69 -20.08%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 25/08/14 29/08/13 29/08/12 25/08/11 27/08/10 20/08/09 -
Price 0.88 1.94 2.44 1.89 2.10 1.64 1.58 -
P/RPS 2.53 5.18 4.61 5.02 6.06 18.25 13.47 -24.31%
P/EPS 14.57 32.35 16.99 25.27 39.62 53.59 197.50 -35.22%
EY 6.86 3.09 5.88 3.96 2.52 1.87 0.51 54.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.47 1.91 1.63 2.04 2.34 2.72 -21.62%

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