[UEMS] QoQ Annualized Quarter 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- -9.28%
YoY- 454.19%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,394,176 750,740 469,713 257,834 255,404 158,676 407,913 127.41%
PBT 264,696 105,268 205,507 78,984 90,472 15,872 129,582 61.20%
Tax -51,902 -34,852 -9,820 1,406 -2,882 -2,084 -14,034 139.72%
NP 212,794 70,416 195,687 80,390 87,590 13,788 115,548 50.41%
-
NP to SH 213,080 70,424 194,537 78,901 86,976 12,568 114,622 51.35%
-
Tax Rate 19.61% 33.11% 4.78% -1.78% 3.19% 13.13% 10.83% -
Total Cost 1,181,382 680,324 274,026 177,444 167,814 144,888 292,365 154.34%
-
Net Worth 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 94.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 94.57%
NOSH 4,020,377 4,001,363 3,242,283 3,114,526 2,842,352 2,416,923 2,428,432 40.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.26% 9.38% 41.66% 31.18% 34.29% 8.69% 28.33% -
ROE 5.15% 1.83% 8.11% 3.62% 4.37% 0.83% 7.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.68 18.76 14.49 8.28 8.99 6.57 16.80 62.33%
EPS 5.30 1.76 6.00 2.53 3.06 0.52 4.03 20.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.96 0.74 0.70 0.70 0.63 0.63 38.90%
Adjusted Per Share Value based on latest NOSH - 3,648,372
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.56 14.84 9.29 5.10 5.05 3.14 8.06 127.47%
EPS 4.21 1.39 3.85 1.56 1.72 0.25 2.27 51.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8186 0.7594 0.4743 0.431 0.3933 0.301 0.3024 94.58%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.81 2.83 2.44 2.34 1.46 1.69 1.49 -
P/RPS 8.10 15.08 16.84 28.27 16.25 25.74 8.87 -5.89%
P/EPS 53.02 160.80 40.67 92.37 47.71 325.00 31.57 41.42%
EY 1.89 0.62 2.46 1.08 2.10 0.31 3.17 -29.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.95 3.30 3.34 2.09 2.68 2.37 9.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 -
Price 2.10 2.79 2.76 2.09 1.64 1.30 1.42 -
P/RPS 6.06 14.87 19.05 25.25 18.25 19.80 8.45 -19.92%
P/EPS 39.62 158.52 46.00 82.50 53.59 250.00 30.08 20.22%
EY 2.52 0.63 2.17 1.21 1.87 0.40 3.32 -16.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.91 3.73 2.99 2.34 2.06 2.25 -6.34%

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