[UEMS] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 202.57%
YoY- 144.99%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,214,868 1,703,172 1,473,826 1,394,176 750,740 469,713 257,834 180.79%
PBT 286,492 355,246 266,370 264,696 105,268 205,507 78,984 135.88%
Tax -69,236 -52,304 -51,008 -51,902 -34,852 -9,820 1,406 -
NP 217,256 302,942 215,362 212,794 70,416 195,687 80,390 93.90%
-
NP to SH 216,684 301,712 214,866 213,080 70,424 194,537 78,901 95.98%
-
Tax Rate 24.17% 14.72% 19.15% 19.61% 33.11% 4.78% -1.78% -
Total Cost 997,612 1,400,230 1,258,464 1,181,382 680,324 274,026 177,444 215.84%
-
Net Worth 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 2,180,168 71.42%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 2,180,168 71.42%
NOSH 4,333,680 4,167,292 4,121,483 4,020,377 4,001,363 3,242,283 3,114,526 24.61%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.88% 17.79% 14.61% 15.26% 9.38% 41.66% 31.18% -
ROE 4.42% 6.46% 4.78% 5.15% 1.83% 8.11% 3.62% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.03 40.87 35.76 34.68 18.76 14.49 8.28 125.28%
EPS 5.00 7.24 5.21 5.30 1.76 6.00 2.53 57.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.09 1.03 0.96 0.74 0.70 37.57%
Adjusted Per Share Value based on latest NOSH - 4,098,340
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.02 33.67 29.14 27.56 14.84 9.29 5.10 180.71%
EPS 4.28 5.96 4.25 4.21 1.39 3.85 1.56 95.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9681 0.9227 0.8881 0.8186 0.7594 0.4743 0.431 71.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.24 2.42 1.75 2.81 2.83 2.44 2.34 -
P/RPS 7.99 5.92 4.89 8.10 15.08 16.84 28.27 -56.89%
P/EPS 44.80 33.43 33.57 53.02 160.80 40.67 92.37 -38.24%
EY 2.23 2.99 2.98 1.89 0.62 2.46 1.08 62.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.16 1.61 2.73 2.95 3.30 3.34 -29.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 24/11/11 25/08/11 25/05/11 25/02/11 29/11/10 -
Price 1.96 2.22 2.09 2.10 2.79 2.76 2.09 -
P/RPS 6.99 5.43 5.84 6.06 14.87 19.05 25.25 -57.49%
P/EPS 39.20 30.66 40.09 39.62 158.52 46.00 82.50 -39.08%
EY 2.55 3.26 2.49 2.52 0.63 2.17 1.21 64.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.98 1.92 2.04 2.91 3.73 2.99 -30.54%

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