[UEMS] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.11%
YoY- 81.21%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,823,864 2,484,169 1,893,437 2,534,784 1,845,745 1,383,130 403,300 28.56%
PBT 259,467 567,633 298,270 872,512 466,846 346,047 165,496 7.77%
Tax -92,123 -110,532 -12,547 -170,490 -77,973 -49,131 -6,851 54.14%
NP 167,344 457,101 285,723 702,022 388,873 296,916 158,645 0.89%
-
NP to SH 166,434 457,175 285,499 702,459 387,646 296,511 157,720 0.89%
-
Tax Rate 35.50% 19.47% 4.21% 19.54% 16.70% 14.20% 4.14% -
Total Cost 1,656,520 2,027,068 1,607,714 1,832,762 1,456,872 1,086,214 244,655 37.50%
-
Net Worth 6,715,405 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 17.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 72,598 136,123 174,471 129,854 - - - -
Div Payout % 43.62% 29.77% 61.11% 18.49% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,715,405 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 17.46%
NOSH 4,537,436 4,537,436 4,537,436 4,351,595 4,331,268 4,168,702 3,648,372 3.69%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.18% 18.40% 15.09% 27.70% 21.07% 21.47% 39.34% -
ROE 2.48% 7.10% 4.73% 12.23% 7.58% 6.53% 6.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.20 54.75 41.73 58.25 42.61 33.18 11.05 23.99%
EPS 3.67 10.08 6.29 16.14 8.95 7.11 4.32 -2.67%
DPS 1.60 3.00 3.85 3.00 0.00 0.00 0.00 -
NAPS 1.48 1.42 1.33 1.32 1.18 1.09 0.70 13.27%
Adjusted Per Share Value based on latest NOSH - 4,351,595
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.06 49.11 37.43 50.11 36.49 27.34 7.97 28.57%
EPS 3.29 9.04 5.64 13.89 7.66 5.86 3.12 0.88%
DPS 1.44 2.69 3.45 2.57 0.00 0.00 0.00 -
NAPS 1.3276 1.2737 1.193 1.1355 1.0104 0.8983 0.5049 17.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.18 1.23 1.82 2.55 1.68 1.75 2.34 -
P/RPS 2.94 2.25 4.36 4.38 3.94 5.27 21.17 -28.01%
P/EPS 32.17 12.21 28.93 15.80 18.77 24.60 54.13 -8.29%
EY 3.11 8.19 3.46 6.33 5.33 4.06 1.85 9.03%
DY 1.36 2.44 2.11 1.18 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 1.37 1.93 1.42 1.61 3.34 -21.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 26/11/15 26/11/14 25/11/13 28/11/12 24/11/11 29/11/10 -
Price 1.04 1.18 1.80 2.25 2.12 2.09 2.09 -
P/RPS 2.59 2.16 4.31 3.86 4.97 6.30 18.91 -28.18%
P/EPS 28.35 11.71 28.61 13.94 23.69 29.38 48.35 -8.50%
EY 3.53 8.54 3.50 7.17 4.22 3.40 2.07 9.29%
DY 1.54 2.54 2.14 1.33 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 1.35 1.70 1.80 1.92 2.99 -21.47%

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