[UEMS] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 157.39%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,341,350 573,113 682,609 597,802 276,337 209,924 181,980 39.48%
PBT 349,191 38,294 224,542 155,468 146,269 106,258 6,951 92.03%
Tax -76,854 39,990 -23,344 -14,048 -10,875 -7,906 2,566 -
NP 272,337 78,284 201,198 141,420 135,394 98,352 9,517 74.84%
-
NP to SH 272,384 77,956 201,274 140,562 135,361 98,544 8,637 77.70%
-
Tax Rate 22.01% -104.43% 10.40% 9.04% 7.43% 7.44% -36.92% -
Total Cost 1,069,013 494,829 481,411 456,382 140,943 111,572 172,463 35.51%
-
Net Worth 6,352,410 5,801,162 5,324,021 4,843,982 2,692,665 1,529,131 1,122,809 33.46%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 136,123 174,471 129,854 - - - - -
Div Payout % 49.97% 223.81% 64.52% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 6,352,410 5,801,162 5,324,021 4,843,982 2,692,665 1,529,131 1,122,809 33.46%
NOSH 4,537,436 4,537,435 4,328,473 4,324,984 3,638,736 2,427,192 2,159,249 13.16%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.30% 13.66% 29.47% 23.66% 49.00% 46.85% 5.23% -
ROE 4.29% 1.34% 3.78% 2.90% 5.03% 6.44% 0.77% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 29.56 13.14 15.77 13.82 7.59 8.65 8.43 23.24%
EPS 6.00 1.79 4.65 3.25 3.72 3.46 0.40 57.00%
DPS 3.00 4.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.33 1.23 1.12 0.74 0.63 0.52 17.93%
Adjusted Per Share Value based on latest NOSH - 4,324,984
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.52 11.33 13.49 11.82 5.46 4.15 3.60 39.46%
EPS 5.38 1.54 3.98 2.78 2.68 1.95 0.17 77.80%
DPS 2.69 3.45 2.57 0.00 0.00 0.00 0.00 -
NAPS 1.2558 1.1468 1.0525 0.9576 0.5323 0.3023 0.222 33.46%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.41 2.36 2.10 2.42 2.44 1.49 0.54 -
P/RPS 4.77 17.96 13.32 17.51 32.13 17.23 6.41 -4.80%
P/EPS 23.49 132.05 45.16 74.46 65.59 36.70 135.00 -25.27%
EY 4.26 0.76 2.21 1.34 1.52 2.72 0.74 33.85%
DY 2.13 1.69 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.77 1.71 2.16 3.30 2.37 1.04 -0.48%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 21/02/13 28/02/12 25/02/11 22/02/10 26/02/09 -
Price 1.38 2.10 2.22 2.22 2.76 1.42 0.75 -
P/RPS 4.67 15.98 14.08 16.06 36.34 16.42 8.90 -10.18%
P/EPS 22.99 117.50 47.74 68.31 74.19 34.98 187.50 -29.50%
EY 4.35 0.85 2.09 1.46 1.35 2.86 0.53 42.00%
DY 2.17 1.90 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.58 1.80 1.98 3.73 2.25 1.44 -6.05%

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