[UEMS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 973.44%
YoY- 54.5%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 193,376 127,702 39,669 407,913 197,989 125,197 56,511 126.91%
PBT 59,238 45,236 3,968 129,582 23,324 13,531 4,583 449.90%
Tax 1,055 -1,441 -521 -14,034 -6,128 -4,339 -1,007 -
NP 60,293 43,795 3,447 115,548 17,196 9,192 3,576 556.39%
-
NP to SH 59,176 43,488 3,142 114,622 10,678 8,538 2,631 695.29%
-
Tax Rate -1.78% 3.19% 13.13% 10.83% 26.27% 32.07% 21.97% -
Total Cost 133,083 83,907 36,222 292,365 180,793 116,005 52,935 84.78%
-
Net Worth 2,180,168 1,989,647 1,522,661 1,529,912 954,548 1,238,009 1,525,979 26.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,180,168 1,989,647 1,522,661 1,529,912 954,548 1,238,009 1,525,979 26.82%
NOSH 3,114,526 2,842,352 2,416,923 2,428,432 2,432,258 2,134,499 2,630,999 11.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.18% 34.29% 8.69% 28.33% 8.69% 7.34% 6.33% -
ROE 2.71% 2.19% 0.21% 7.49% 1.12% 0.69% 0.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.21 4.49 1.64 16.80 12.24 5.87 2.15 102.68%
EPS 1.90 1.53 0.13 4.03 0.66 0.40 0.10 610.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.63 0.63 0.59 0.58 0.58 13.34%
Adjusted Per Share Value based on latest NOSH - 2,427,192
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.82 2.52 0.78 8.06 3.91 2.47 1.12 126.41%
EPS 1.17 0.86 0.06 2.27 0.21 0.17 0.05 716.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.431 0.3933 0.301 0.3024 0.1887 0.2447 0.3017 26.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.34 1.46 1.69 1.49 1.56 1.56 0.71 -
P/RPS 37.69 32.50 102.97 8.87 12.75 26.60 33.06 9.12%
P/EPS 123.16 95.42 1,300.00 31.57 236.36 390.00 710.00 -68.86%
EY 0.81 1.05 0.08 3.17 0.42 0.26 0.14 221.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.09 2.68 2.37 2.64 2.69 1.22 95.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 25/05/09 -
Price 2.09 1.64 1.30 1.42 1.69 1.58 1.64 -
P/RPS 33.66 36.50 79.21 8.45 13.81 26.94 76.35 -42.04%
P/EPS 110.00 107.19 1,000.00 30.08 256.06 395.00 1,640.00 -83.46%
EY 0.91 0.93 0.10 3.32 0.39 0.25 0.06 511.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.34 2.06 2.25 2.86 2.72 2.83 3.73%

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