[UEMS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.12%
YoY- -85.98%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 263,985 250,394 226,044 511,647 439,556 502,604 764,520 -50.74%
PBT 31,098 27,062 18,332 75,700 91,665 128,954 264,044 -75.94%
Tax -8,170 -8,678 -4,028 -631 -4,262 -66 1,328 -
NP 22,928 18,384 14,304 75,069 87,402 128,888 265,372 -80.42%
-
NP to SH 14,237 17,076 10,524 74,189 87,402 128,888 265,396 -85.75%
-
Tax Rate 26.27% 32.07% 21.97% 0.83% 4.65% 0.05% -0.50% -
Total Cost 241,057 232,010 211,740 436,578 352,153 373,716 499,148 -38.41%
-
Net Worth 954,548 1,238,009 1,525,979 1,244,460 1,262,482 0 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 954,548 1,238,009 1,525,979 1,244,460 1,262,482 0 0 -
NOSH 2,432,258 2,134,499 2,630,999 2,393,193 2,427,851 2,386,814 2,457,370 -0.68%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.69% 7.34% 6.33% 14.67% 19.88% 25.64% 34.71% -
ROE 1.49% 1.38% 0.69% 5.96% 6.92% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.32 11.73 8.59 21.38 18.10 21.06 31.11 -34.92%
EPS 0.88 0.80 0.40 3.10 3.60 5.40 10.80 -81.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.52 0.52 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,159,249
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.22 4.95 4.47 10.11 8.69 9.94 15.11 -50.73%
EPS 0.28 0.34 0.21 1.47 1.73 2.55 5.25 -85.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.2447 0.3017 0.246 0.2496 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.56 1.56 0.71 0.54 2.38 2.94 3.24 -
P/RPS 9.56 13.30 8.26 2.53 13.15 13.96 10.41 -5.51%
P/EPS 177.27 195.00 177.50 17.42 66.11 54.44 30.00 226.49%
EY 0.56 0.51 0.56 5.74 1.51 1.84 3.33 -69.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.69 1.22 1.04 4.58 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 20/08/09 25/05/09 26/02/09 30/10/08 - - -
Price 1.69 1.58 1.64 0.75 1.95 0.00 0.00 -
P/RPS 10.36 13.47 19.09 3.51 10.77 0.00 0.00 -
P/EPS 192.05 197.50 410.00 24.19 54.17 0.00 0.00 -
EY 0.52 0.51 0.24 4.13 1.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.72 2.83 1.44 3.75 0.00 0.00 -

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