[UEMS] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1184.09%
YoY- 583.02%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 187,685 276,337 65,674 88,003 39,699 209,924 72,792 88.14%
PBT 26,317 146,269 14,002 41,268 3,968 106,258 9,793 93.40%
Tax -8,713 -10,875 2,496 -920 -521 -7,906 -1,789 187.60%
NP 17,604 135,394 16,498 40,348 3,447 98,352 8,004 69.20%
-
NP to SH 17,606 135,361 15,688 40,346 3,142 98,544 7,540 76.09%
-
Tax Rate 33.11% 7.43% -17.83% 2.23% 13.13% 7.44% 18.27% -
Total Cost 170,081 140,943 49,176 47,655 36,252 111,572 64,788 90.41%
-
Net Worth 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 1,529,131 1,435,032 92.90%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 1,529,131 1,435,032 92.90%
NOSH 4,001,363 3,638,736 3,648,372 3,280,162 2,416,923 2,427,192 2,432,258 39.40%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.38% 49.00% 25.12% 45.85% 8.68% 46.85% 11.00% -
ROE 0.46% 5.03% 0.61% 1.76% 0.21% 6.44% 0.53% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.69 7.59 1.80 2.68 1.64 8.65 2.99 35.03%
EPS 0.44 3.72 0.43 1.23 0.13 3.46 0.31 26.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.74 0.70 0.70 0.63 0.63 0.59 38.38%
Adjusted Per Share Value based on latest NOSH - 3,280,162
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.71 5.46 1.30 1.74 0.78 4.15 1.44 88.04%
EPS 0.35 2.68 0.31 0.80 0.06 1.95 0.15 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7594 0.5323 0.5049 0.4539 0.301 0.3023 0.2837 92.90%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.83 2.44 2.34 1.46 1.69 1.49 1.56 -
P/RPS 60.33 32.13 129.99 54.42 102.89 17.23 52.13 10.23%
P/EPS 643.18 65.59 544.19 118.70 1,300.00 36.70 503.23 17.79%
EY 0.16 1.52 0.18 0.84 0.08 2.72 0.20 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 3.30 3.34 2.09 2.68 2.37 2.64 7.68%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 11/11/09 -
Price 2.79 2.76 2.09 1.64 1.30 1.42 1.69 -
P/RPS 59.48 36.34 116.11 61.13 79.15 16.42 56.47 3.52%
P/EPS 634.09 74.19 486.05 133.33 1,000.00 34.98 545.16 10.60%
EY 0.16 1.35 0.21 0.75 0.10 2.86 0.18 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.73 2.99 2.34 2.06 2.25 2.86 1.16%

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