[UEMS] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 157.39%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 433,380 510,846 303,717 597,802 408,282 509,403 187,685 74.43%
PBT 109,439 130,316 71,623 155,468 67,430 106,031 26,317 157.92%
Tax -23,942 -22,674 -17,309 -14,048 -12,305 -17,238 -8,713 95.82%
NP 85,497 107,642 54,314 141,420 55,125 88,793 17,604 185.96%
-
NP to SH 85,326 107,587 54,171 140,562 54,610 88,934 17,606 185.56%
-
Tax Rate 21.88% 17.40% 24.17% 9.04% 18.25% 16.26% 33.11% -
Total Cost 347,883 403,204 249,403 456,382 353,157 420,610 170,081 60.92%
-
Net Worth 5,110,897 5,012,084 4,897,058 4,843,982 4,543,885 4,221,290 3,841,309 20.90%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,110,897 5,012,084 4,897,058 4,843,982 4,543,885 4,221,290 3,841,309 20.90%
NOSH 4,331,268 4,320,763 4,333,680 4,324,984 4,168,702 4,098,340 4,001,363 5.40%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.73% 21.07% 17.88% 23.66% 13.50% 17.43% 9.38% -
ROE 1.67% 2.15% 1.11% 2.90% 1.20% 2.11% 0.46% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.01 11.82 7.01 13.82 9.79 12.43 4.69 65.54%
EPS 1.97 2.49 1.25 3.25 1.31 2.17 0.44 170.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.13 1.12 1.09 1.03 0.96 14.70%
Adjusted Per Share Value based on latest NOSH - 4,324,984
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.57 10.10 6.00 11.82 8.07 10.07 3.71 74.47%
EPS 1.69 2.13 1.07 2.78 1.08 1.76 0.35 184.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0104 0.9908 0.9681 0.9576 0.8983 0.8345 0.7594 20.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.68 2.08 2.24 2.42 1.75 2.81 2.83 -
P/RPS 16.79 17.59 31.96 17.51 17.87 22.61 60.33 -57.27%
P/EPS 85.28 83.53 179.20 74.46 133.59 129.49 643.18 -73.90%
EY 1.17 1.20 0.56 1.34 0.75 0.77 0.16 275.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.79 1.98 2.16 1.61 2.73 2.95 -38.49%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 25/08/11 25/05/11 -
Price 2.12 1.89 1.96 2.22 2.09 2.10 2.79 -
P/RPS 21.19 15.99 27.97 16.06 21.34 16.90 59.48 -49.65%
P/EPS 107.61 75.90 156.80 68.31 159.54 96.77 634.09 -69.24%
EY 0.93 1.32 0.64 1.46 0.63 1.03 0.16 222.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.63 1.73 1.98 1.92 2.04 2.91 -27.33%

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