[UEMS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 27.65%
YoY- 580.51%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 88,003 39,699 209,924 72,792 68,686 56,511 181,980 -38.47%
PBT 41,268 3,968 106,258 9,793 8,948 4,583 6,951 228.94%
Tax -920 -521 -7,906 -1,789 -3,332 -1,007 2,566 -
NP 40,348 3,447 98,352 8,004 5,616 3,576 9,517 162.64%
-
NP to SH 40,346 3,142 98,544 7,540 5,907 2,631 8,637 180.23%
-
Tax Rate 2.23% 13.13% 7.44% 18.27% 37.24% 21.97% -36.92% -
Total Cost 47,655 36,252 111,572 64,788 63,070 52,935 172,463 -57.67%
-
Net Worth 2,296,113 1,522,661 1,529,131 1,435,032 1,713,029 1,525,979 1,122,809 61.32%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,296,113 1,522,661 1,529,131 1,435,032 1,713,029 1,525,979 1,122,809 61.32%
NOSH 3,280,162 2,416,923 2,427,192 2,432,258 2,953,499 2,630,999 2,159,249 32.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 45.85% 8.68% 46.85% 11.00% 8.18% 6.33% 5.23% -
ROE 1.76% 0.21% 6.44% 0.53% 0.34% 0.17% 0.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.68 1.64 8.65 2.99 2.33 2.15 8.43 -53.51%
EPS 1.23 0.13 3.46 0.31 0.20 0.10 0.40 111.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.63 0.59 0.58 0.58 0.52 21.98%
Adjusted Per Share Value based on latest NOSH - 2,432,258
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.74 0.78 4.15 1.44 1.36 1.12 3.60 -38.49%
EPS 0.80 0.06 1.95 0.15 0.12 0.05 0.17 181.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4539 0.301 0.3023 0.2837 0.3386 0.3017 0.222 61.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.46 1.69 1.49 1.56 1.56 0.71 0.54 -
P/RPS 54.42 102.89 17.23 52.13 67.08 33.06 6.41 317.79%
P/EPS 118.70 1,300.00 36.70 503.23 780.00 710.00 135.00 -8.24%
EY 0.84 0.08 2.72 0.20 0.13 0.14 0.74 8.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.68 2.37 2.64 2.69 1.22 1.04 59.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 25/05/09 26/02/09 -
Price 1.64 1.30 1.42 1.69 1.58 1.64 0.75 -
P/RPS 61.13 79.15 16.42 56.47 67.94 76.35 8.90 262.61%
P/EPS 133.33 1,000.00 34.98 545.16 790.00 1,640.00 187.50 -20.38%
EY 0.75 0.10 2.86 0.18 0.13 0.06 0.53 26.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.06 2.25 2.86 2.72 2.83 1.44 38.34%

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