[UEMS] QoQ 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- -86.99%
YoY- 460.34%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 597,802 408,282 509,403 187,685 276,337 65,674 88,003 257.42%
PBT 155,468 67,430 106,031 26,317 146,269 14,002 41,268 141.52%
Tax -14,048 -12,305 -17,238 -8,713 -10,875 2,496 -920 512.43%
NP 141,420 55,125 88,793 17,604 135,394 16,498 40,348 130.21%
-
NP to SH 140,562 54,610 88,934 17,606 135,361 15,688 40,346 129.29%
-
Tax Rate 9.04% 18.25% 16.26% 33.11% 7.43% -17.83% 2.23% -
Total Cost 456,382 353,157 420,610 170,081 140,943 49,176 47,655 349.11%
-
Net Worth 4,843,982 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 64.26%
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 4,843,982 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 64.26%
NOSH 4,324,984 4,168,702 4,098,340 4,001,363 3,638,736 3,648,372 3,280,162 20.18%
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 23.66% 13.50% 17.43% 9.38% 49.00% 25.12% 45.85% -
ROE 2.90% 1.20% 2.11% 0.46% 5.03% 0.61% 1.76% -
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 13.82 9.79 12.43 4.69 7.59 1.80 2.68 197.58%
EPS 3.25 1.31 2.17 0.44 3.72 0.43 1.23 90.78%
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 11.82 8.07 10.07 3.71 5.46 1.30 1.74 257.43%
EPS 2.78 1.08 1.76 0.35 2.68 0.31 0.80 128.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9576 0.8983 0.8345 0.7594 0.5323 0.5049 0.4539 64.27%
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 17.51 17.87 22.61 60.33 32.13 129.99 54.42 -52.94%
P/EPS 74.46 133.59 129.49 643.18 65.59 544.19 118.70 -26.65%
EY 1.34 0.75 0.77 0.16 1.52 0.18 0.84 36.41%
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 16.06 21.34 16.90 59.48 36.34 116.11 61.13 -58.88%
P/EPS 68.31 159.54 96.77 634.09 74.19 486.05 133.33 -35.89%
EY 1.46 0.63 1.03 0.16 1.35 0.21 0.75 55.71%
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