[UEMS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.4%
YoY- 102.84%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 849,187 401,551 2,425,289 1,852,176 1,173,665 697,735 1,919,378 -42.02%
PBT 171,455 80,229 686,265 647,971 420,515 283,673 534,744 -53.25%
Tax -35,423 -18,714 -107,156 -147,146 -102,448 -72,872 -86,462 -44.92%
NP 136,032 61,515 579,109 500,825 318,067 210,801 448,282 -54.94%
-
NP to SH 136,047 61,522 579,141 501,185 318,418 211,084 448,358 -54.94%
-
Tax Rate 20.66% 23.33% 15.61% 22.71% 24.36% 25.69% 16.17% -
Total Cost 713,155 340,036 1,846,180 1,351,351 855,598 486,934 1,471,096 -38.37%
-
Net Worth 5,989,415 6,080,164 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 8.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 174,471 - - - 129,833 -
Div Payout % - - 30.13% - - - 28.96% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,989,415 6,080,164 5,801,162 5,757,739 5,677,169 5,536,629 5,323,169 8.20%
NOSH 4,537,436 4,537,436 4,537,435 4,361,923 4,435,289 4,325,491 4,327,780 3.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.02% 15.32% 23.88% 27.04% 27.10% 30.21% 23.36% -
ROE 2.27% 1.01% 9.98% 8.70% 5.61% 3.81% 8.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.72 8.85 55.60 42.46 26.46 16.13 44.35 -43.81%
EPS 3.00 1.36 13.27 11.49 7.29 4.88 10.36 -56.32%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.32 1.34 1.33 1.32 1.28 1.28 1.23 4.83%
Adjusted Per Share Value based on latest NOSH - 4,351,595
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.79 7.94 47.95 36.62 23.20 13.79 37.94 -42.01%
EPS 2.69 1.22 11.45 9.91 6.29 4.17 8.86 -54.92%
DPS 0.00 0.00 3.45 0.00 0.00 0.00 2.57 -
NAPS 1.184 1.202 1.1468 1.1382 1.1223 1.0945 1.0523 8.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.03 2.20 2.36 2.55 3.12 2.73 2.10 -
P/RPS 10.85 24.86 4.24 6.01 11.79 16.92 4.74 73.95%
P/EPS 67.70 162.26 17.77 22.19 43.46 55.94 20.27 123.93%
EY 1.48 0.62 5.63 4.51 2.30 1.79 4.93 -55.26%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.43 -
P/NAPS 1.54 1.64 1.77 1.93 2.44 2.13 1.71 -6.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 -
Price 1.94 2.23 2.10 2.25 2.44 3.65 2.22 -
P/RPS 10.37 25.20 3.78 5.30 9.22 22.63 5.01 62.63%
P/EPS 64.70 164.47 15.82 19.58 33.99 74.80 21.43 109.31%
EY 1.55 0.61 6.32 5.11 2.94 1.34 4.67 -52.15%
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.35 -
P/NAPS 1.47 1.66 1.58 1.70 1.91 2.85 1.80 -12.66%

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