[UEMS] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 29.91%
YoY- 718.09%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,289,654 1,820,647 1,040,522 410,418 385,542 540,254 33.46%
PBT 754,496 424,837 292,619 161,287 24,754 80,477 56.41%
Tax -149,734 -66,336 -34,330 -11,136 -4,937 -2,253 131.37%
NP 604,762 358,501 258,289 150,151 19,817 78,224 50.50%
-
NP to SH 605,018 356,930 257,589 149,572 18,283 78,041 50.58%
-
Tax Rate 19.85% 15.61% 11.73% 6.90% 19.94% 2.80% -
Total Cost 1,684,892 1,462,146 782,233 260,267 365,725 462,030 29.51%
-
Net Worth 5,677,169 5,012,084 4,221,290 2,296,113 1,713,029 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 129,854 - - - - - -
Div Payout % 21.46% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,677,169 5,012,084 4,221,290 2,296,113 1,713,029 0 -
NOSH 4,435,289 4,320,763 4,098,340 3,280,162 2,953,499 1,904,999 18.40%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.41% 19.69% 24.82% 36.58% 5.14% 14.48% -
ROE 10.66% 7.12% 6.10% 6.51% 1.07% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 51.62 42.14 25.39 12.51 13.05 28.36 12.71%
EPS 13.64 8.26 6.29 4.56 0.62 4.10 27.15%
DPS 2.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.16 1.03 0.70 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,280,162
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 45.26 35.99 20.57 8.11 7.62 10.68 33.46%
EPS 11.96 7.06 5.09 2.96 0.36 1.54 50.64%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1223 0.9908 0.8345 0.4539 0.3386 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.12 2.08 2.81 1.46 1.56 2.94 -
P/RPS 6.04 4.94 11.07 11.67 11.95 10.37 -10.24%
P/EPS 22.87 25.18 44.71 32.02 252.01 71.77 -20.43%
EY 4.37 3.97 2.24 3.12 0.40 1.39 25.72%
DY 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.79 2.73 2.09 2.69 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/13 29/08/12 25/08/11 27/08/10 20/08/09 - -
Price 2.44 1.89 2.10 1.64 1.58 0.00 -
P/RPS 4.73 4.49 8.27 13.11 12.10 0.00 -
P/EPS 17.89 22.88 33.41 35.97 255.24 0.00 -
EY 5.59 4.37 2.99 2.78 0.39 0.00 -
DY 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.63 2.04 2.34 2.72 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