[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -90.95%
YoY- 460.34%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,703,172 1,105,370 697,088 187,685 469,713 193,376 127,702 459.74%
PBT 355,246 199,778 132,348 26,317 205,507 59,238 45,236 293.61%
Tax -52,304 -38,256 -25,951 -8,713 -9,820 1,055 -1,441 989.11%
NP 302,942 161,522 106,397 17,604 195,687 60,293 43,795 261.76%
-
NP to SH 301,712 161,150 106,540 17,606 194,537 59,176 43,488 262.47%
-
Tax Rate 14.72% 19.15% 19.61% 33.11% 4.78% -1.78% 3.19% -
Total Cost 1,400,230 943,848 590,691 170,081 274,026 133,083 83,907 549.69%
-
Net Worth 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 76.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 4,667,368 4,492,416 4,140,988 3,841,309 2,399,289 2,180,168 1,989,647 76.27%
NOSH 4,167,292 4,121,483 4,020,377 4,001,363 3,242,283 3,114,526 2,842,352 28.96%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.79% 14.61% 15.26% 9.38% 41.66% 31.18% 34.29% -
ROE 6.46% 3.59% 2.57% 0.46% 8.11% 2.71% 2.19% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.87 26.82 17.34 4.69 14.49 6.21 4.49 334.20%
EPS 7.24 3.91 2.65 0.44 6.00 1.90 1.53 181.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.03 0.96 0.74 0.70 0.70 36.68%
Adjusted Per Share Value based on latest NOSH - 4,001,363
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.67 21.85 13.78 3.71 9.29 3.82 2.52 460.41%
EPS 5.96 3.19 2.11 0.35 3.85 1.17 0.86 262.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9227 0.8881 0.8186 0.7594 0.4743 0.431 0.3933 76.28%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.42 1.75 2.81 2.83 2.44 2.34 1.46 -
P/RPS 5.92 6.53 16.21 60.33 16.84 37.69 32.50 -67.76%
P/EPS 33.43 44.76 106.04 643.18 40.67 123.16 95.42 -50.20%
EY 2.99 2.23 0.94 0.16 2.46 0.81 1.05 100.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.61 2.73 2.95 3.30 3.34 2.09 2.21%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 -
Price 2.22 2.09 2.10 2.79 2.76 2.09 1.64 -
P/RPS 5.43 7.79 12.11 59.48 19.05 33.66 36.50 -71.82%
P/EPS 30.66 53.45 79.25 634.09 46.00 110.00 107.19 -56.48%
EY 3.26 1.87 1.26 0.16 2.17 0.91 0.93 130.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.92 2.04 2.91 3.73 2.99 2.34 -10.51%

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