[UEMS] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 36.09%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,749,866 2,661,674 2,425,289 1,919,378 1,703,172 469,713 407,913 27.45%
PBT 343,039 609,167 686,265 534,744 355,246 205,507 129,582 17.60%
Tax -86,049 -129,391 -107,156 -86,462 -52,304 -9,820 -14,034 35.26%
NP 256,990 479,776 579,109 448,282 302,942 195,687 115,548 14.24%
-
NP to SH 257,212 479,927 579,141 448,358 301,712 194,537 114,622 14.41%
-
Tax Rate 25.08% 21.24% 15.61% 16.17% 14.72% 4.78% 10.83% -
Total Cost 1,492,876 2,181,898 1,846,180 1,471,096 1,400,230 274,026 292,365 31.20%
-
Net Worth 6,806,154 6,352,410 5,801,162 5,323,169 4,667,368 2,399,289 1,529,912 28.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 72,598 136,123 174,471 129,833 - - - -
Div Payout % 28.23% 28.36% 30.13% 28.96% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,806,154 6,352,410 5,801,162 5,323,169 4,667,368 2,399,289 1,529,912 28.23%
NOSH 4,537,436 4,537,436 4,537,435 4,327,780 4,167,292 3,242,283 2,428,432 10.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.69% 18.03% 23.88% 23.36% 17.79% 41.66% 28.33% -
ROE 3.78% 7.56% 9.98% 8.42% 6.46% 8.11% 7.49% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.57 58.66 55.60 44.35 40.87 14.49 16.80 14.84%
EPS 5.67 10.58 13.27 10.36 7.24 6.00 4.03 5.85%
DPS 1.60 3.00 4.00 3.00 0.00 0.00 0.00 -
NAPS 1.50 1.40 1.33 1.23 1.12 0.74 0.63 15.54%
Adjusted Per Share Value based on latest NOSH - 4,328,473
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.59 52.62 47.95 37.94 33.67 9.29 8.06 27.46%
EPS 5.08 9.49 11.45 8.86 5.96 3.85 2.27 14.36%
DPS 1.44 2.69 3.45 2.57 0.00 0.00 0.00 -
NAPS 1.3455 1.2558 1.1468 1.0523 0.9227 0.4743 0.3024 28.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.12 1.41 2.36 2.10 2.42 2.44 1.49 -
P/RPS 2.90 2.40 4.24 4.74 5.92 16.84 8.87 -16.99%
P/EPS 19.76 13.33 17.77 20.27 33.43 40.67 31.57 -7.50%
EY 5.06 7.50 5.63 4.93 2.99 2.46 3.17 8.10%
DY 1.43 2.13 1.69 1.43 0.00 0.00 0.00 -
P/NAPS 0.75 1.01 1.77 1.71 2.16 3.30 2.37 -17.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 25/02/14 21/02/13 28/02/12 25/02/11 22/02/10 -
Price 1.00 1.38 2.10 2.22 2.22 2.76 1.42 -
P/RPS 2.59 2.35 3.78 5.01 5.43 19.05 8.45 -17.88%
P/EPS 17.64 13.05 15.82 21.43 30.66 46.00 30.08 -8.50%
EY 5.67 7.66 6.32 4.67 3.26 2.17 3.32 9.32%
DY 1.60 2.17 1.90 1.35 0.00 0.00 0.00 -
P/NAPS 0.67 0.99 1.58 1.80 1.98 3.73 2.25 -18.27%

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