[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -97.26%
YoY- 19.42%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 469,713 193,376 127,702 39,669 407,913 197,989 125,197 140.86%
PBT 205,507 59,238 45,236 3,968 129,582 23,324 13,531 510.25%
Tax -9,820 1,055 -1,441 -521 -14,034 -6,128 -4,339 72.12%
NP 195,687 60,293 43,795 3,447 115,548 17,196 9,192 663.86%
-
NP to SH 194,537 59,176 43,488 3,142 114,622 10,678 8,538 699.14%
-
Tax Rate 4.78% -1.78% 3.19% 13.13% 10.83% 26.27% 32.07% -
Total Cost 274,026 133,083 83,907 36,222 292,365 180,793 116,005 77.09%
-
Net Worth 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 954,548 1,238,009 55.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,399,289 2,180,168 1,989,647 1,522,661 1,529,912 954,548 1,238,009 55.25%
NOSH 3,242,283 3,114,526 2,842,352 2,416,923 2,428,432 2,432,258 2,134,499 32.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 41.66% 31.18% 34.29% 8.69% 28.33% 8.69% 7.34% -
ROE 8.11% 2.71% 2.19% 0.21% 7.49% 1.12% 0.69% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.49 6.21 4.49 1.64 16.80 12.24 5.87 82.34%
EPS 6.00 1.90 1.53 0.13 4.03 0.66 0.40 505.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.70 0.63 0.63 0.59 0.58 17.58%
Adjusted Per Share Value based on latest NOSH - 2,416,923
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.29 3.82 2.52 0.78 8.06 3.91 2.47 141.26%
EPS 3.85 1.17 0.86 0.06 2.27 0.21 0.17 695.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4743 0.431 0.3933 0.301 0.3024 0.1887 0.2447 55.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.44 2.34 1.46 1.69 1.49 1.56 1.56 -
P/RPS 16.84 37.69 32.50 102.97 8.87 12.75 26.60 -26.20%
P/EPS 40.67 123.16 95.42 1,300.00 31.57 236.36 390.00 -77.75%
EY 2.46 0.81 1.05 0.08 3.17 0.42 0.26 345.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.34 2.09 2.68 2.37 2.64 2.69 14.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 -
Price 2.76 2.09 1.64 1.30 1.42 1.69 1.58 -
P/RPS 19.05 33.66 36.50 79.21 8.45 13.81 26.94 -20.57%
P/EPS 46.00 110.00 107.19 1,000.00 30.08 256.06 395.00 -76.05%
EY 2.17 0.91 0.93 0.10 3.32 0.39 0.25 320.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 2.99 2.34 2.06 2.25 2.86 2.72 23.36%

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