[UEMS] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.61%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,484,169 1,893,437 2,534,784 1,845,745 1,383,130 403,300 379,969 36.72%
PBT 567,633 298,270 872,512 466,846 346,047 165,496 30,275 62.95%
Tax -110,532 -12,547 -170,490 -77,973 -49,131 -6,851 -3,562 77.22%
NP 457,101 285,723 702,022 388,873 296,916 158,645 26,713 60.49%
-
NP to SH 457,175 285,499 702,459 387,646 296,511 157,720 24,715 62.58%
-
Tax Rate 19.47% 4.21% 19.54% 16.70% 14.20% 4.14% 11.77% -
Total Cost 2,027,068 1,607,714 1,832,762 1,456,872 1,086,214 244,655 353,256 33.78%
-
Net Worth 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 28.42%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 136,123 174,471 129,854 - - - - -
Div Payout % 29.77% 61.11% 18.49% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 28.42%
NOSH 4,537,436 4,537,436 4,351,595 4,331,268 4,168,702 3,648,372 2,432,258 10.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.40% 15.09% 27.70% 21.07% 21.47% 39.34% 7.03% -
ROE 7.10% 4.73% 12.23% 7.58% 6.53% 6.18% 1.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.75 41.73 58.25 42.61 33.18 11.05 15.62 23.23%
EPS 10.08 6.29 16.14 8.95 7.11 4.32 1.02 46.46%
DPS 3.00 3.85 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.33 1.32 1.18 1.09 0.70 0.59 15.75%
Adjusted Per Share Value based on latest NOSH - 4,331,268
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 49.11 37.43 50.11 36.49 27.34 7.97 7.51 36.72%
EPS 9.04 5.64 13.89 7.66 5.86 3.12 0.49 62.51%
DPS 2.69 3.45 2.57 0.00 0.00 0.00 0.00 -
NAPS 1.2737 1.193 1.1355 1.0104 0.8983 0.5049 0.2837 28.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.23 1.82 2.55 1.68 1.75 2.34 1.56 -
P/RPS 2.25 4.36 4.38 3.94 5.27 21.17 9.99 -21.98%
P/EPS 12.21 28.93 15.80 18.77 24.60 54.13 153.52 -34.40%
EY 8.19 3.46 6.33 5.33 4.06 1.85 0.65 52.51%
DY 2.44 2.11 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.37 1.93 1.42 1.61 3.34 2.64 -16.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 28/11/12 24/11/11 29/11/10 11/11/09 -
Price 1.18 1.80 2.25 2.12 2.09 2.09 1.69 -
P/RPS 2.16 4.31 3.86 4.97 6.30 18.91 10.82 -23.54%
P/EPS 11.71 28.61 13.94 23.69 29.38 48.35 166.32 -35.72%
EY 8.54 3.50 7.17 4.22 3.40 2.07 0.60 55.64%
DY 2.54 2.14 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.35 1.70 1.80 1.92 2.99 2.86 -18.62%

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