[UEMS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 70.28%
YoY- 114.2%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 421,254 353,058 471,137 678,510 433,380 408,282 65,674 36.27%
PBT 55,578 48,094 88,521 227,455 109,439 67,430 14,002 25.80%
Tax -18,050 -360 -17,114 -44,698 -23,942 -12,305 2,496 -
NP 37,528 47,734 71,407 182,757 85,497 55,125 16,498 14.66%
-
NP to SH 36,333 47,742 71,496 182,767 85,326 54,610 15,688 15.00%
-
Tax Rate 32.48% 0.75% 19.33% 19.65% 21.88% 18.25% -17.83% -
Total Cost 383,726 305,324 399,730 495,753 347,883 353,157 49,176 40.79%
-
Net Worth 6,715,405 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 17.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,715,405 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 17.46%
NOSH 4,537,436 4,537,436 4,537,436 4,351,595 4,331,268 4,168,702 3,648,372 3.69%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.91% 13.52% 15.16% 26.94% 19.73% 13.50% 25.12% -
ROE 0.54% 0.74% 1.18% 3.18% 1.67% 1.20% 0.61% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.28 7.78 10.38 15.59 10.01 9.79 1.80 31.40%
EPS 0.80 1.05 1.58 4.20 1.97 1.31 0.43 10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.42 1.33 1.32 1.18 1.09 0.70 13.27%
Adjusted Per Share Value based on latest NOSH - 4,351,595
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.33 6.98 9.31 13.41 8.57 8.07 1.30 36.24%
EPS 0.72 0.94 1.41 3.61 1.69 1.08 0.31 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3276 1.2737 1.193 1.1355 1.0104 0.8983 0.5049 17.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.18 1.23 1.82 2.55 1.68 1.75 2.34 -
P/RPS 12.71 15.81 17.53 16.35 16.79 17.87 129.99 -32.10%
P/EPS 147.36 116.90 115.50 60.71 85.28 133.59 544.19 -19.55%
EY 0.68 0.86 0.87 1.65 1.17 0.75 0.18 24.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 1.37 1.93 1.42 1.61 3.34 -21.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 26/11/15 26/11/14 25/11/13 28/11/12 24/11/11 29/11/10 -
Price 1.04 1.18 1.80 2.25 2.12 2.09 2.09 -
P/RPS 11.20 15.17 17.34 14.43 21.19 21.34 116.11 -32.25%
P/EPS 129.88 112.15 114.24 53.57 107.61 159.54 486.05 -19.72%
EY 0.77 0.89 0.88 1.87 0.93 0.63 0.21 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 1.35 1.70 1.80 1.92 2.99 -21.47%

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