[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -96.45%
YoY- -96.03%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 407,913 197,989 125,197 56,511 511,647 329,667 251,302 37.99%
PBT 129,582 23,324 13,531 4,583 75,700 68,749 64,477 59.05%
Tax -14,034 -6,128 -4,339 -1,007 -631 -3,197 -33 5493.15%
NP 115,548 17,196 9,192 3,576 75,069 65,552 64,444 47.43%
-
NP to SH 114,622 10,678 8,538 2,631 74,189 65,552 64,444 46.64%
-
Tax Rate 10.83% 26.27% 32.07% 21.97% 0.83% 4.65% 0.05% -
Total Cost 292,365 180,793 116,005 52,935 436,578 264,115 186,858 34.66%
-
Net Worth 1,529,912 954,548 1,238,009 1,525,979 1,244,460 1,262,482 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,529,912 954,548 1,238,009 1,525,979 1,244,460 1,262,482 0 -
NOSH 2,428,432 2,432,258 2,134,499 2,630,999 2,393,193 2,427,851 2,386,814 1.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.33% 8.69% 7.34% 6.33% 14.67% 19.88% 25.64% -
ROE 7.49% 1.12% 0.69% 0.17% 5.96% 5.19% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.80 12.24 5.87 2.15 21.38 13.58 10.53 36.42%
EPS 4.03 0.66 0.40 0.10 3.10 2.70 2.70 30.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.58 0.58 0.52 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,630,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.06 3.91 2.47 1.12 10.11 6.52 4.97 37.91%
EPS 2.27 0.21 0.17 0.05 1.47 1.30 1.27 47.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3024 0.1887 0.2447 0.3017 0.246 0.2496 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.49 1.56 1.56 0.71 0.54 2.38 2.94 -
P/RPS 8.87 12.75 26.60 33.06 2.53 17.53 27.92 -53.34%
P/EPS 31.57 236.36 390.00 710.00 17.42 88.15 108.89 -56.09%
EY 3.17 0.42 0.26 0.14 5.74 1.13 0.92 127.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.64 2.69 1.22 1.04 4.58 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 11/11/09 20/08/09 25/05/09 26/02/09 30/10/08 - -
Price 1.42 1.69 1.58 1.64 0.75 1.95 0.00 -
P/RPS 8.45 13.81 26.94 76.35 3.51 14.36 0.00 -
P/EPS 30.08 256.06 395.00 1,640.00 24.19 72.22 0.00 -
EY 3.32 0.39 0.25 0.06 4.13 1.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.86 2.72 2.83 1.44 3.75 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