[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 51.26%
YoY- 172.32%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 814,563 303,717 1,703,172 1,105,370 697,088 187,685 469,713 44.39%
PBT 201,939 71,623 355,246 199,778 132,348 26,317 205,507 -1.16%
Tax -39,983 -17,309 -52,304 -38,256 -25,951 -8,713 -9,820 155.20%
NP 161,956 54,314 302,942 161,522 106,397 17,604 195,687 -11.85%
-
NP to SH 161,758 54,171 301,712 161,150 106,540 17,606 194,537 -11.58%
-
Tax Rate 19.80% 24.17% 14.72% 19.15% 19.61% 33.11% 4.78% -
Total Cost 652,607 249,403 1,400,230 943,848 590,691 170,081 274,026 78.43%
-
Net Worth 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 63.59%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 63.59%
NOSH 4,325,080 4,333,680 4,167,292 4,121,483 4,020,377 4,001,363 3,242,283 21.20%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.88% 17.88% 17.79% 14.61% 15.26% 9.38% 41.66% -
ROE 3.22% 1.11% 6.46% 3.59% 2.57% 0.46% 8.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.83 7.01 40.87 26.82 17.34 4.69 14.49 19.10%
EPS 3.74 1.25 7.24 3.91 2.65 0.44 6.00 -27.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.12 1.09 1.03 0.96 0.74 34.98%
Adjusted Per Share Value based on latest NOSH - 4,168,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.10 6.00 33.67 21.85 13.78 3.71 9.29 44.32%
EPS 3.20 1.07 5.96 3.19 2.11 0.35 3.85 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9918 0.9681 0.9227 0.8881 0.8186 0.7594 0.4743 63.59%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.08 2.24 2.42 1.75 2.81 2.83 2.44 -
P/RPS 11.04 31.96 5.92 6.53 16.21 60.33 16.84 -24.55%
P/EPS 55.61 179.20 33.43 44.76 106.04 643.18 40.67 23.21%
EY 1.80 0.56 2.99 2.23 0.94 0.16 2.46 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.98 2.16 1.61 2.73 2.95 3.30 -33.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 25/05/11 25/02/11 -
Price 1.89 1.96 2.22 2.09 2.10 2.79 2.76 -
P/RPS 10.04 27.97 5.43 7.79 12.11 59.48 19.05 -34.77%
P/EPS 50.53 156.80 30.66 53.45 79.25 634.09 46.00 6.46%
EY 1.98 0.64 3.26 1.87 1.26 0.16 2.17 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.73 1.98 1.92 2.04 2.91 3.73 -42.44%

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