[UEMS] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.45%
YoY- 538.15%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,534,784 1,845,745 1,383,130 403,300 379,969 552,342 35.60%
PBT 872,512 466,846 346,047 165,496 30,275 92,970 56.45%
Tax -170,490 -77,973 -49,131 -6,851 -3,562 -3,480 117.69%
NP 702,022 388,873 296,916 158,645 26,713 89,490 50.94%
-
NP to SH 702,459 387,646 296,511 157,720 24,715 89,554 50.94%
-
Tax Rate 19.54% 16.70% 14.20% 4.14% 11.77% 3.74% -
Total Cost 1,832,762 1,456,872 1,086,214 244,655 353,256 462,852 31.66%
-
Net Worth 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 37.86%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 129,854 - - - - - -
Div Payout % 18.49% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 37.86%
NOSH 4,351,595 4,331,268 4,168,702 3,648,372 2,432,258 2,215,999 14.44%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 27.70% 21.07% 21.47% 39.34% 7.03% 16.20% -
ROE 12.23% 7.58% 6.53% 6.18% 1.72% 7.77% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 58.25 42.61 33.18 11.05 15.62 24.93 18.48%
EPS 16.14 8.95 7.11 4.32 1.02 4.04 31.89%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.18 1.09 0.70 0.59 0.52 20.46%
Adjusted Per Share Value based on latest NOSH - 3,648,372
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 50.11 36.49 27.34 7.97 7.51 10.92 35.60%
EPS 13.89 7.66 5.86 3.12 0.49 1.77 50.95%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1355 1.0104 0.8983 0.5049 0.2837 0.2278 37.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.55 1.68 1.75 2.34 1.56 2.38 -
P/RPS 4.38 3.94 5.27 21.17 9.99 9.55 -14.42%
P/EPS 15.80 18.77 24.60 54.13 153.52 58.89 -23.12%
EY 6.33 5.33 4.06 1.85 0.65 1.70 30.05%
DY 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.42 1.61 3.34 2.64 4.58 -15.86%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/13 28/11/12 24/11/11 29/11/10 11/11/09 - -
Price 2.25 2.12 2.09 2.09 1.69 0.00 -
P/RPS 3.86 4.97 6.30 18.91 10.82 0.00 -
P/EPS 13.94 23.69 29.38 48.35 166.32 0.00 -
EY 7.17 4.22 3.40 2.07 0.60 0.00 -
DY 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.80 1.92 2.99 2.86 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