[UEMS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.05%
YoY- 207.68%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,919,378 1,247,943 814,563 303,717 1,703,172 1,105,370 697,088 95.84%
PBT 534,744 311,378 201,939 71,623 355,246 199,778 132,348 152.60%
Tax -86,462 -63,925 -39,983 -17,309 -52,304 -38,256 -25,951 122.26%
NP 448,282 247,453 161,956 54,314 302,942 161,522 106,397 159.72%
-
NP to SH 448,358 247,084 161,758 54,171 301,712 161,150 106,540 159.52%
-
Tax Rate 16.17% 20.53% 19.80% 24.17% 14.72% 19.15% 19.61% -
Total Cost 1,471,096 1,000,490 652,607 249,403 1,400,230 943,848 590,691 83.22%
-
Net Worth 5,323,169 5,106,113 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 18.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 129,833 - - - - - - -
Div Payout % 28.96% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 5,323,169 5,106,113 5,017,092 4,897,058 4,667,368 4,492,416 4,140,988 18.13%
NOSH 4,327,780 4,327,215 4,325,080 4,333,680 4,167,292 4,121,483 4,020,377 5.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.36% 19.83% 19.88% 17.88% 17.79% 14.61% 15.26% -
ROE 8.42% 4.84% 3.22% 1.11% 6.46% 3.59% 2.57% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.35 28.84 18.83 7.01 40.87 26.82 17.34 86.49%
EPS 10.36 5.71 3.74 1.25 7.24 3.91 2.65 147.14%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.18 1.16 1.13 1.12 1.09 1.03 12.49%
Adjusted Per Share Value based on latest NOSH - 4,333,680
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.94 24.67 16.10 6.00 33.67 21.85 13.78 95.83%
EPS 8.86 4.88 3.20 1.07 5.96 3.19 2.11 159.14%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0523 1.0094 0.9918 0.9681 0.9227 0.8881 0.8186 18.13%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.10 1.68 2.08 2.24 2.42 1.75 2.81 -
P/RPS 4.74 5.83 11.04 31.96 5.92 6.53 16.21 -55.78%
P/EPS 20.27 29.42 55.61 179.20 33.43 44.76 106.04 -66.64%
EY 4.93 3.40 1.80 0.56 2.99 2.23 0.94 200.35%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.42 1.79 1.98 2.16 1.61 2.73 -26.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 -
Price 2.22 2.12 1.89 1.96 2.22 2.09 2.10 -
P/RPS 5.01 7.35 10.04 27.97 5.43 7.79 12.11 -44.32%
P/EPS 21.43 37.13 50.53 156.80 30.66 53.45 79.25 -58.01%
EY 4.67 2.69 1.98 0.64 3.26 1.87 1.26 138.54%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.80 1.63 1.73 1.98 1.92 2.04 -7.97%

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