[UEMS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.04%
YoY- 69.51%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,755,668 2,602,248 2,100,810 2,289,654 1,820,647 1,040,522 410,418 27.38%
PBT 251,983 608,060 437,204 754,496 424,837 292,619 161,287 7.71%
Tax -74,433 -127,286 -40,131 -149,734 -66,336 -34,330 -11,136 37.20%
NP 177,550 480,774 397,073 604,762 358,501 258,289 150,151 2.83%
-
NP to SH 177,843 480,929 396,770 605,018 356,930 257,589 149,572 2.92%
-
Tax Rate 29.54% 20.93% 9.18% 19.85% 15.61% 11.73% 6.90% -
Total Cost 1,578,118 2,121,474 1,703,737 1,684,892 1,462,146 782,233 260,267 35.00%
-
Net Worth 6,760,779 6,352,410 5,998,353 5,677,169 5,012,084 4,221,290 2,296,113 19.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 72,598 136,123 174,203 129,854 - - - -
Div Payout % 40.82% 28.30% 43.91% 21.46% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,760,779 6,352,410 5,998,353 5,677,169 5,012,084 4,221,290 2,296,113 19.70%
NOSH 4,537,436 4,537,436 4,537,436 4,435,289 4,320,763 4,098,340 3,280,162 5.55%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.11% 18.48% 18.90% 26.41% 19.69% 24.82% 36.58% -
ROE 2.63% 7.57% 6.61% 10.66% 7.12% 6.10% 6.51% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.69 57.35 46.23 51.62 42.14 25.39 12.51 20.68%
EPS 3.92 10.60 8.73 13.64 8.26 6.29 4.56 -2.48%
DPS 1.60 3.00 3.83 2.93 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.32 1.28 1.16 1.03 0.70 13.40%
Adjusted Per Share Value based on latest NOSH - 4,435,289
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.71 51.44 41.53 45.26 35.99 20.57 8.11 27.39%
EPS 3.52 9.51 7.84 11.96 7.06 5.09 2.96 2.92%
DPS 1.44 2.69 3.44 2.57 0.00 0.00 0.00 -
NAPS 1.3365 1.2558 1.1858 1.1223 0.9908 0.8345 0.4539 19.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.03 0.975 2.03 3.12 2.08 2.81 1.46 -
P/RPS 2.66 1.70 4.39 6.04 4.94 11.07 11.67 -21.82%
P/EPS 26.28 9.20 23.25 22.87 25.18 44.71 32.02 -3.23%
EY 3.81 10.87 4.30 4.37 3.97 2.24 3.12 3.38%
DY 1.55 3.08 1.89 0.94 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 1.54 2.44 1.79 2.73 2.09 -16.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 17/08/15 25/08/14 29/08/13 29/08/12 25/08/11 27/08/10 -
Price 1.08 0.88 1.94 2.44 1.89 2.10 1.64 -
P/RPS 2.79 1.53 4.20 4.73 4.49 8.27 13.11 -22.71%
P/EPS 27.55 8.30 22.22 17.89 22.88 33.41 35.97 -4.34%
EY 3.63 12.04 4.50 5.59 4.37 2.99 2.78 4.54%
DY 1.48 3.41 1.98 1.20 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 1.47 1.91 1.63 2.04 2.34 -17.82%

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