[UEMS] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 49.3%
YoY- 51.83%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,790,940 1,919,378 1,663,924 1,629,126 1,214,868 1,703,172 1,473,826 53.00%
PBT 1,134,692 534,744 415,170 403,878 286,492 355,246 266,370 162.55%
Tax -291,488 -86,462 -85,233 -79,966 -69,236 -52,304 -51,008 219.29%
NP 843,204 448,282 329,937 323,912 217,256 302,942 215,362 148.20%
-
NP to SH 844,336 448,358 329,445 323,516 216,684 301,712 214,866 148.81%
-
Tax Rate 25.69% 16.17% 20.53% 19.80% 24.17% 14.72% 19.15% -
Total Cost 1,947,736 1,471,096 1,333,986 1,305,214 997,612 1,400,230 1,258,464 33.76%
-
Net Worth 5,536,629 5,323,169 5,106,114 5,017,092 4,897,058 4,667,368 4,492,416 14.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 129,833 - - - - - -
Div Payout % - 28.96% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,536,629 5,323,169 5,106,114 5,017,092 4,897,058 4,667,368 4,492,416 14.93%
NOSH 4,325,491 4,327,780 4,327,215 4,325,080 4,333,680 4,167,292 4,121,483 3.27%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 30.21% 23.36% 19.83% 19.88% 17.88% 17.79% 14.61% -
ROE 15.25% 8.42% 6.45% 6.45% 4.42% 6.46% 4.78% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 64.52 44.35 38.45 37.67 28.03 40.87 35.76 48.15%
EPS 19.52 10.36 7.61 7.48 5.00 7.24 5.21 141.03%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.18 1.16 1.13 1.12 1.09 11.29%
Adjusted Per Share Value based on latest NOSH - 4,320,763
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 55.17 37.94 32.89 32.21 24.02 33.67 29.14 52.98%
EPS 16.69 8.86 6.51 6.40 4.28 5.96 4.25 148.70%
DPS 0.00 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0945 1.0523 1.0094 0.9918 0.9681 0.9227 0.8881 14.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.73 2.10 1.68 2.08 2.24 2.42 1.75 -
P/RPS 4.23 4.74 4.37 5.52 7.99 5.92 4.89 -9.20%
P/EPS 13.99 20.27 22.07 27.81 44.80 33.43 33.57 -44.17%
EY 7.15 4.93 4.53 3.60 2.23 2.99 2.98 79.12%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.71 1.42 1.79 1.98 2.16 1.61 20.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 -
Price 3.65 2.22 2.12 1.89 1.96 2.22 2.09 -
P/RPS 5.66 5.01 5.51 5.02 6.99 5.43 5.84 -2.06%
P/EPS 18.70 21.43 27.85 25.27 39.20 30.66 40.09 -39.82%
EY 5.35 4.67 3.59 3.96 2.55 3.26 2.49 66.43%
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 1.80 1.80 1.63 1.73 1.98 1.92 30.09%

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