[UEMS] QoQ Annualized Quarter 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- 1.83%
YoY- 53.33%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,347,330 2,790,940 1,919,378 1,663,924 1,629,126 1,214,868 1,703,172 23.86%
PBT 841,030 1,134,692 534,744 415,170 403,878 286,492 355,246 77.72%
Tax -204,896 -291,488 -86,462 -85,233 -79,966 -69,236 -52,304 148.71%
NP 636,134 843,204 448,282 329,937 323,912 217,256 302,942 64.05%
-
NP to SH 636,836 844,336 448,358 329,445 323,516 216,684 301,712 64.62%
-
Tax Rate 24.36% 25.69% 16.17% 20.53% 19.80% 24.17% 14.72% -
Total Cost 1,711,196 1,947,736 1,471,096 1,333,986 1,305,214 997,612 1,400,230 14.31%
-
Net Worth 5,677,169 5,536,629 5,323,169 5,106,114 5,017,092 4,897,058 4,667,368 13.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 129,833 - - - - -
Div Payout % - - 28.96% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 5,677,169 5,536,629 5,323,169 5,106,114 5,017,092 4,897,058 4,667,368 13.96%
NOSH 4,435,289 4,325,491 4,327,780 4,327,215 4,325,080 4,333,680 4,167,292 4.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 27.10% 30.21% 23.36% 19.83% 19.88% 17.88% 17.79% -
ROE 11.22% 15.25% 8.42% 6.45% 6.45% 4.42% 6.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.92 64.52 44.35 38.45 37.67 28.03 40.87 18.81%
EPS 14.58 19.52 10.36 7.61 7.48 5.00 7.24 59.53%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.23 1.18 1.16 1.13 1.12 9.31%
Adjusted Per Share Value based on latest NOSH - 4,331,268
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.40 55.17 37.94 32.89 32.21 24.02 33.67 23.86%
EPS 12.59 16.69 8.86 6.51 6.40 4.28 5.96 64.70%
DPS 0.00 0.00 2.57 0.00 0.00 0.00 0.00 -
NAPS 1.1223 1.0945 1.0523 1.0094 0.9918 0.9681 0.9227 13.95%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.12 2.73 2.10 1.68 2.08 2.24 2.42 -
P/RPS 5.90 4.23 4.74 4.37 5.52 7.99 5.92 -0.22%
P/EPS 21.73 13.99 20.27 22.07 27.81 44.80 33.43 -24.98%
EY 4.60 7.15 4.93 4.53 3.60 2.23 2.99 33.30%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.13 1.71 1.42 1.79 1.98 2.16 8.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 -
Price 2.44 3.65 2.22 2.12 1.89 1.96 2.22 -
P/RPS 4.61 5.66 5.01 5.51 5.02 6.99 5.43 -10.34%
P/EPS 16.99 18.70 21.43 27.85 25.27 39.20 30.66 -32.55%
EY 5.88 5.35 4.67 3.59 3.96 2.55 3.26 48.22%
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.85 1.80 1.80 1.63 1.73 1.98 -2.37%

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