[UEMS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -89.04%
YoY- 19.42%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 469,713 257,834 255,404 158,676 407,913 263,985 250,394 51.92%
PBT 205,507 78,984 90,472 15,872 129,582 31,098 27,062 284.92%
Tax -9,820 1,406 -2,882 -2,084 -14,034 -8,170 -8,678 8.56%
NP 195,687 80,390 87,590 13,788 115,548 22,928 18,384 381.81%
-
NP to SH 194,537 78,901 86,976 12,568 114,622 14,237 17,076 404.06%
-
Tax Rate 4.78% -1.78% 3.19% 13.13% 10.83% 26.27% 32.07% -
Total Cost 274,026 177,444 167,814 144,888 292,365 241,057 232,010 11.70%
-
Net Worth 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 954,548 1,238,009 55.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 954,548 1,238,009 55.25%
NOSH 3,242,283 3,114,526 2,842,352 2,416,923 2,428,432 2,432,258 2,134,499 32.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 41.66% 31.18% 34.29% 8.69% 28.33% 8.69% 7.34% -
ROE 8.11% 3.62% 4.37% 0.83% 7.49% 1.49% 1.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.49 8.28 8.99 6.57 16.80 16.32 11.73 15.08%
EPS 6.00 2.53 3.06 0.52 4.03 0.88 0.80 281.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.70 0.63 0.63 0.59 0.58 17.58%
Adjusted Per Share Value based on latest NOSH - 2,416,923
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.29 5.10 5.05 3.14 8.06 5.22 4.95 51.97%
EPS 3.85 1.56 1.72 0.25 2.27 0.28 0.34 402.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4743 0.431 0.3933 0.301 0.3024 0.1887 0.2447 55.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.44 2.34 1.46 1.69 1.49 1.56 1.56 -
P/RPS 16.84 28.27 16.25 25.74 8.87 9.56 13.30 16.98%
P/EPS 40.67 92.37 47.71 325.00 31.57 177.27 195.00 -64.73%
EY 2.46 1.08 2.10 0.31 3.17 0.56 0.51 184.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.34 2.09 2.68 2.37 2.64 2.69 14.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 -
Price 2.76 2.09 1.64 1.30 1.42 1.69 1.58 -
P/RPS 19.05 25.25 18.25 19.80 8.45 10.36 13.47 25.91%
P/EPS 46.00 82.50 53.59 250.00 30.08 192.05 197.50 -62.04%
EY 2.17 1.21 1.87 0.40 3.32 0.52 0.51 161.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 2.99 2.34 2.06 2.25 2.86 2.72 23.36%

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