[UEMS] YoY Cumulative 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- 1284.09%
YoY- 409.35%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,173,665 814,563 697,088 127,702 125,197 251,302 36.08%
PBT 420,515 201,939 132,348 45,236 13,531 64,477 45.47%
Tax -102,448 -39,983 -25,951 -1,441 -4,339 -33 398.90%
NP 318,067 161,956 106,397 43,795 9,192 64,444 37.59%
-
NP to SH 318,418 161,758 106,540 43,488 8,538 64,444 37.62%
-
Tax Rate 24.36% 19.80% 19.61% 3.19% 32.07% 0.05% -
Total Cost 855,598 652,607 590,691 83,907 116,005 186,858 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 5.61% 3.22% 2.57% 2.19% 0.69% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.46 18.83 17.34 4.49 5.87 10.53 20.22%
EPS 7.29 3.74 2.65 1.53 0.40 2.70 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 23.20 16.10 13.78 2.52 2.47 4.97 36.06%
EPS 6.29 3.20 2.11 0.86 0.17 1.27 37.68%
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 11.79 11.04 16.21 32.50 26.60 27.92 -15.82%
P/EPS 43.46 55.61 106.04 95.42 390.00 108.89 -16.77%
EY 2.30 1.80 0.94 1.05 0.26 0.92 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 9.22 10.04 12.11 36.50 26.94 0.00 -
P/EPS 33.99 50.53 79.25 107.19 395.00 0.00 -
EY 2.94 1.98 1.26 0.93 0.25 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