[UEMS] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 88.32%
YoY- 289.66%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,425,289 2,469,568 2,347,330 2,790,940 1,919,378 1,663,924 1,629,126 30.28%
PBT 686,265 863,961 841,030 1,134,692 534,744 415,170 403,878 42.25%
Tax -107,156 -196,194 -204,896 -291,488 -86,462 -85,233 -79,966 21.48%
NP 579,109 667,766 636,134 843,204 448,282 329,937 323,912 47.15%
-
NP to SH 579,141 668,246 636,836 844,336 448,358 329,445 323,516 47.27%
-
Tax Rate 15.61% 22.71% 24.36% 25.69% 16.17% 20.53% 19.80% -
Total Cost 1,846,180 1,801,801 1,711,196 1,947,736 1,471,096 1,333,986 1,305,214 25.92%
-
Net Worth 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 5,106,114 5,017,092 10.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 174,471 - - - 129,833 - - -
Div Payout % 30.13% - - - 28.96% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 5,106,114 5,017,092 10.13%
NOSH 4,537,435 4,361,923 4,435,289 4,325,491 4,327,780 4,327,215 4,325,080 3.23%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.88% 27.04% 27.10% 30.21% 23.36% 19.83% 19.88% -
ROE 9.98% 11.61% 11.22% 15.25% 8.42% 6.45% 6.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.60 56.62 52.92 64.52 44.35 38.45 37.67 29.54%
EPS 13.27 15.32 14.58 19.52 10.36 7.61 7.48 46.39%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.33 1.32 1.28 1.28 1.23 1.18 1.16 9.51%
Adjusted Per Share Value based on latest NOSH - 4,325,491
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.95 48.82 46.40 55.17 37.94 32.89 32.21 30.28%
EPS 11.45 13.21 12.59 16.69 8.86 6.51 6.40 47.21%
DPS 3.45 0.00 0.00 0.00 2.57 0.00 0.00 -
NAPS 1.1468 1.1382 1.1223 1.0945 1.0523 1.0094 0.9918 10.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.36 2.55 3.12 2.73 2.10 1.68 2.08 -
P/RPS 4.24 4.50 5.90 4.23 4.74 4.37 5.52 -16.08%
P/EPS 17.77 16.64 21.73 13.99 20.27 22.07 27.81 -25.75%
EY 5.63 6.01 4.60 7.15 4.93 4.53 3.60 34.62%
DY 1.69 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.77 1.93 2.44 2.13 1.71 1.42 1.79 -0.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 -
Price 2.10 2.25 2.44 3.65 2.22 2.12 1.89 -
P/RPS 3.78 3.97 4.61 5.66 5.01 5.51 5.02 -17.18%
P/EPS 15.82 14.69 16.99 18.70 21.43 27.85 25.27 -26.75%
EY 6.32 6.81 5.88 5.35 4.67 3.59 3.96 36.45%
DY 1.90 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 1.58 1.70 1.91 2.85 1.80 1.80 1.63 -2.05%

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