[UEMS] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.75%
YoY- 53.33%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,142,819 1,320,324 1,852,176 1,247,943 1,105,370 193,376 197,989 33.91%
PBT 218,442 259,976 647,971 311,378 199,778 59,238 23,324 45.16%
Tax -33,678 -52,537 -147,146 -63,925 -38,256 1,055 -6,128 32.82%
NP 184,764 207,439 500,825 247,453 161,522 60,293 17,196 48.52%
-
NP to SH 184,791 207,543 501,185 247,084 161,150 59,176 10,678 60.79%
-
Tax Rate 15.42% 20.21% 22.71% 20.53% 19.15% -1.78% 26.27% -
Total Cost 958,055 1,112,885 1,351,351 1,000,490 943,848 133,083 180,793 32.02%
-
Net Worth 6,443,158 6,034,790 5,757,739 5,106,113 4,492,416 2,180,168 954,548 37.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,443,158 6,034,790 5,757,739 5,106,113 4,492,416 2,180,168 954,548 37.45%
NOSH 4,537,436 4,537,436 4,361,923 4,327,215 4,121,483 3,114,526 2,432,258 10.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.17% 15.71% 27.04% 19.83% 14.61% 31.18% 8.69% -
ROE 2.87% 3.44% 8.70% 4.84% 3.59% 2.71% 1.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.19 29.10 42.46 28.84 26.82 6.21 12.24 12.77%
EPS 4.07 4.57 11.49 5.71 3.91 1.90 0.66 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.33 1.32 1.18 1.09 0.70 0.59 15.75%
Adjusted Per Share Value based on latest NOSH - 4,331,268
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.59 26.10 36.62 24.67 21.85 3.82 3.91 33.93%
EPS 3.65 4.10 9.91 4.88 3.19 1.17 0.21 60.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2737 1.193 1.1382 1.0094 0.8881 0.431 0.1887 37.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.23 1.82 2.55 1.68 1.75 2.34 1.56 -
P/RPS 4.88 6.25 6.01 5.83 6.53 37.69 12.75 -14.78%
P/EPS 30.20 39.79 22.19 29.42 44.76 123.16 236.36 -29.01%
EY 3.31 2.51 4.51 3.40 2.23 0.81 0.42 41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.37 1.93 1.42 1.61 3.34 2.64 -16.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 28/11/12 24/11/11 29/11/10 11/11/09 -
Price 1.18 1.80 2.25 2.12 2.09 2.09 1.69 -
P/RPS 4.69 6.19 5.30 7.35 7.79 33.66 13.81 -16.46%
P/EPS 28.97 39.35 19.58 37.13 53.45 110.00 256.06 -30.44%
EY 3.45 2.54 5.11 2.69 1.87 0.91 0.39 43.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.35 1.70 1.80 1.92 2.99 2.86 -18.62%

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