[UEMS] QoQ Cumulative 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- 13.18%
YoY- -85.98%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 197,989 125,197 56,511 511,647 329,667 251,302 191,130 2.37%
PBT 23,324 13,531 4,583 75,700 68,749 64,477 66,011 -49.98%
Tax -6,128 -4,339 -1,007 -631 -3,197 -33 332 -
NP 17,196 9,192 3,576 75,069 65,552 64,444 66,343 -59.31%
-
NP to SH 10,678 8,538 2,631 74,189 65,552 64,444 66,349 -70.37%
-
Tax Rate 26.27% 32.07% 21.97% 0.83% 4.65% 0.05% -0.50% -
Total Cost 180,793 116,005 52,935 436,578 264,115 186,858 124,787 28.00%
-
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 1.12% 0.69% 0.17% 5.96% 5.19% 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 12.24 5.87 2.15 21.38 13.58 10.53 7.78 35.23%
EPS 0.66 0.40 0.10 3.10 2.70 2.70 2.70 -60.87%
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 3.91 2.47 1.12 10.11 6.52 4.97 3.78 2.27%
EPS 0.21 0.17 0.05 1.47 1.30 1.27 1.31 -70.45%
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 12.75 26.60 33.06 2.53 17.53 27.92 41.66 -54.55%
P/EPS 236.36 390.00 710.00 17.42 88.15 108.89 120.00 57.06%
EY 0.42 0.26 0.14 5.74 1.13 0.92 0.83 -36.47%
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 13.81 26.94 76.35 3.51 14.36 0.00 0.00 -
P/EPS 256.06 395.00 1,640.00 24.19 72.22 0.00 0.00 -
EY 0.39 0.25 0.06 4.13 1.38 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