[UEMS] YoY Cumulative 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- 51.26%
YoY- 172.32%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,320,324 1,852,176 1,247,943 1,105,370 193,376 197,989 329,667 26.00%
PBT 259,976 647,971 311,378 199,778 59,238 23,324 68,749 24.80%
Tax -52,537 -147,146 -63,925 -38,256 1,055 -6,128 -3,197 59.41%
NP 207,439 500,825 247,453 161,522 60,293 17,196 65,552 21.15%
-
NP to SH 207,543 501,185 247,084 161,150 59,176 10,678 65,552 21.16%
-
Tax Rate 20.21% 22.71% 20.53% 19.15% -1.78% 26.27% 4.65% -
Total Cost 1,112,885 1,351,351 1,000,490 943,848 133,083 180,793 264,115 27.07%
-
Net Worth 6,034,790 5,757,739 5,106,113 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 5,106,113 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 3.44% 8.70% 4.84% 3.59% 2.71% 1.12% 5.19% -
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 29.10 42.46 28.84 26.82 6.21 12.24 13.58 13.53%
EPS 4.57 11.49 5.71 3.91 1.90 0.66 2.70 9.16%
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 26.10 36.62 24.67 21.85 3.82 3.91 6.52 25.99%
EPS 4.10 9.91 4.88 3.19 1.17 0.21 1.30 21.08%
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 6.25 6.01 5.83 6.53 37.69 12.75 17.53 -15.78%
P/EPS 39.79 22.19 29.42 44.76 123.16 236.36 88.15 -12.41%
EY 2.51 4.51 3.40 2.23 0.81 0.42 1.13 14.21%
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 6.19 5.30 7.35 7.79 33.66 13.81 14.36 -13.08%
P/EPS 39.35 19.58 37.13 53.45 110.00 256.06 72.22 -9.62%
EY 2.54 5.11 2.69 1.87 0.91 0.39 1.38 10.69%
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