[UEMS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.84%
YoY- 172.32%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,760,432 2,469,568 1,663,924 1,473,826 257,834 263,985 439,556 26.00%
PBT 346,634 863,961 415,170 266,370 78,984 31,098 91,665 24.80%
Tax -70,049 -196,194 -85,233 -51,008 1,406 -8,170 -4,262 59.41%
NP 276,585 667,766 329,937 215,362 80,390 22,928 87,402 21.15%
-
NP to SH 276,724 668,246 329,445 214,866 78,901 14,237 87,402 21.16%
-
Tax Rate 20.21% 22.71% 20.53% 19.15% -1.78% 26.27% 4.65% -
Total Cost 1,483,846 1,801,801 1,333,986 1,258,464 177,444 241,057 352,153 27.07%
-
Net Worth 6,034,790 5,757,739 5,106,114 4,492,416 2,180,168 954,548 1,262,482 29.77%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 6,034,790 5,757,739 5,106,114 4,492,416 2,180,168 954,548 1,262,482 29.77%
NOSH 4,537,436 4,361,923 4,327,215 4,121,483 3,114,526 2,432,258 2,427,851 10.97%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.71% 27.04% 19.83% 14.61% 31.18% 8.69% 19.88% -
ROE 4.59% 11.61% 6.45% 4.78% 3.62% 1.49% 6.92% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.80 56.62 38.45 35.76 8.28 16.32 18.10 13.54%
EPS 6.09 15.32 7.61 5.21 2.53 0.88 3.60 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.18 1.09 0.70 0.59 0.52 16.93%
Adjusted Per Share Value based on latest NOSH - 4,168,702
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 34.80 48.82 32.89 29.14 5.10 5.22 8.69 26.00%
EPS 5.47 13.21 6.51 4.25 1.56 0.28 1.73 21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.193 1.1382 1.0094 0.8881 0.431 0.1887 0.2496 29.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.82 2.55 1.68 1.75 2.34 1.56 2.38 -
P/RPS 4.69 4.50 4.37 4.89 28.27 9.56 13.15 -15.78%
P/EPS 29.84 16.64 22.07 33.57 92.37 177.27 66.11 -12.41%
EY 3.35 6.01 4.53 2.98 1.08 0.56 1.51 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.93 1.42 1.61 3.34 2.64 4.58 -18.21%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 28/11/12 24/11/11 29/11/10 11/11/09 30/10/08 -
Price 1.80 2.25 2.12 2.09 2.09 1.69 1.95 -
P/RPS 4.64 3.97 5.51 5.84 25.25 10.36 10.77 -13.08%
P/EPS 29.51 14.69 27.85 40.09 82.50 192.05 54.17 -9.62%
EY 3.39 6.81 3.59 2.49 1.21 0.52 1.85 10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.70 1.80 1.92 2.99 2.86 3.75 -15.65%

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