[UEMS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 87.22%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,247,943 814,563 303,717 1,703,172 1,105,370 697,088 187,685 252.38%
PBT 311,378 201,939 71,623 355,246 199,778 132,348 26,317 416.90%
Tax -63,925 -39,983 -17,309 -52,304 -38,256 -25,951 -8,713 276.20%
NP 247,453 161,956 54,314 302,942 161,522 106,397 17,604 479.64%
-
NP to SH 247,084 161,758 54,171 301,712 161,150 106,540 17,606 479.02%
-
Tax Rate 20.53% 19.80% 24.17% 14.72% 19.15% 19.61% 33.11% -
Total Cost 1,000,490 652,607 249,403 1,400,230 943,848 590,691 170,081 224.81%
-
Net Worth 5,106,113 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 20.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,106,113 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 3,841,309 20.83%
NOSH 4,327,215 4,325,080 4,333,680 4,167,292 4,121,483 4,020,377 4,001,363 5.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.83% 19.88% 17.88% 17.79% 14.61% 15.26% 9.38% -
ROE 4.84% 3.22% 1.11% 6.46% 3.59% 2.57% 0.46% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.84 18.83 7.01 40.87 26.82 17.34 4.69 234.53%
EPS 5.71 3.74 1.25 7.24 3.91 2.65 0.44 449.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.13 1.12 1.09 1.03 0.96 14.70%
Adjusted Per Share Value based on latest NOSH - 4,324,984
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.67 16.10 6.00 33.67 21.85 13.78 3.71 252.39%
EPS 4.88 3.20 1.07 5.96 3.19 2.11 0.35 476.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0094 0.9918 0.9681 0.9227 0.8881 0.8186 0.7594 20.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.68 2.08 2.24 2.42 1.75 2.81 2.83 -
P/RPS 5.83 11.04 31.96 5.92 6.53 16.21 60.33 -78.85%
P/EPS 29.42 55.61 179.20 33.43 44.76 106.04 643.18 -87.13%
EY 3.40 1.80 0.56 2.99 2.23 0.94 0.16 662.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.79 1.98 2.16 1.61 2.73 2.95 -38.49%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 25/05/11 -
Price 2.12 1.89 1.96 2.22 2.09 2.10 2.79 -
P/RPS 7.35 10.04 27.97 5.43 7.79 12.11 59.48 -75.09%
P/EPS 37.13 50.53 156.80 30.66 53.45 79.25 634.09 -84.84%
EY 2.69 1.98 0.64 3.26 1.87 1.26 0.16 552.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.63 1.73 1.98 1.92 2.04 2.91 -27.33%

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