[UEMS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1206.95%
YoY- 1040.95%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 682,609 597,802 276,337 209,924 181,980 222,675 25.08%
PBT 224,542 155,468 146,269 106,258 6,951 24,221 56.03%
Tax -23,344 -14,048 -10,875 -7,906 2,566 -283 141.46%
NP 201,198 141,420 135,394 98,352 9,517 23,938 53.00%
-
NP to SH 201,274 140,562 135,361 98,544 8,637 24,002 52.93%
-
Tax Rate 10.40% 9.04% 7.43% 7.44% -36.92% 1.17% -
Total Cost 481,411 456,382 140,943 111,572 172,463 198,737 19.33%
-
Net Worth 5,324,021 4,843,982 2,692,665 1,529,131 1,122,809 1,176,098 35.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 129,854 - - - - - -
Div Payout % 64.52% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 5,324,021 4,843,982 2,692,665 1,529,131 1,122,809 1,176,098 35.21%
NOSH 4,328,473 4,324,984 3,638,736 2,427,192 2,159,249 2,400,200 12.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 29.47% 23.66% 49.00% 46.85% 5.23% 10.75% -
ROE 3.78% 2.90% 5.03% 6.44% 0.77% 2.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.77 13.82 7.59 8.65 8.43 9.28 11.17%
EPS 4.65 3.25 3.72 3.46 0.40 1.00 35.93%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.12 0.74 0.63 0.52 0.49 20.18%
Adjusted Per Share Value based on latest NOSH - 2,427,192
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.49 11.82 5.46 4.15 3.60 4.40 25.08%
EPS 3.98 2.78 2.68 1.95 0.17 0.47 53.23%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0525 0.9576 0.5323 0.3023 0.222 0.2325 35.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.10 2.42 2.44 1.49 0.54 3.94 -
P/RPS 13.32 17.51 32.13 17.23 6.41 42.47 -20.67%
P/EPS 45.16 74.46 65.59 36.70 135.00 394.00 -35.12%
EY 2.21 1.34 1.52 2.72 0.74 0.25 54.55%
DY 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.16 3.30 2.37 1.04 8.04 -26.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/13 28/02/12 25/02/11 22/02/10 26/02/09 - -
Price 2.22 2.22 2.76 1.42 0.75 0.00 -
P/RPS 14.08 16.06 36.34 16.42 8.90 0.00 -
P/EPS 47.74 68.31 74.19 34.98 187.50 0.00 -
EY 2.09 1.46 1.35 2.86 0.53 0.00 -
DY 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.98 3.73 2.25 1.44 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