[UEMS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.87%
YoY- 289.66%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 573,113 678,510 475,930 697,735 682,609 433,380 510,846 7.94%
PBT 38,294 227,455 136,842 283,673 224,542 109,439 130,316 -55.70%
Tax 39,990 -44,698 -29,576 -72,872 -23,344 -23,942 -22,674 -
NP 78,284 182,757 107,266 210,801 201,198 85,497 107,642 -19.08%
-
NP to SH 77,956 182,767 107,334 211,084 201,274 85,326 107,587 -19.27%
-
Tax Rate -104.43% 19.65% 21.61% 25.69% 10.40% 21.88% 17.40% -
Total Cost 494,829 495,753 368,664 486,934 481,411 347,883 403,204 14.58%
-
Net Worth 5,801,162 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 5,012,084 10.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 174,471 - - - 129,854 - - -
Div Payout % 223.81% - - - 64.52% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,801,162 5,744,106 5,677,169 5,536,629 5,324,021 5,110,897 5,012,084 10.20%
NOSH 4,537,435 4,351,595 4,435,289 4,325,491 4,328,473 4,331,268 4,320,763 3.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.66% 26.94% 22.54% 30.21% 29.47% 19.73% 21.07% -
ROE 1.34% 3.18% 1.89% 3.81% 3.78% 1.67% 2.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.14 15.59 10.73 16.13 15.77 10.01 11.82 7.29%
EPS 1.79 4.20 2.42 4.88 4.65 1.97 2.49 -19.70%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.33 1.32 1.28 1.28 1.23 1.18 1.16 9.51%
Adjusted Per Share Value based on latest NOSH - 4,325,491
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.33 13.41 9.41 13.79 13.49 8.57 10.10 7.93%
EPS 1.54 3.61 2.12 4.17 3.98 1.69 2.13 -19.39%
DPS 3.45 0.00 0.00 0.00 2.57 0.00 0.00 -
NAPS 1.1468 1.1355 1.1223 1.0945 1.0525 1.0104 0.9908 10.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.36 2.55 3.12 2.73 2.10 1.68 2.08 -
P/RPS 17.96 16.35 29.08 16.92 13.32 16.79 17.59 1.39%
P/EPS 132.05 60.71 128.93 55.94 45.16 85.28 83.53 35.59%
EY 0.76 1.65 0.78 1.79 2.21 1.17 1.20 -26.18%
DY 1.69 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.77 1.93 2.44 2.13 1.71 1.42 1.79 -0.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 -
Price 2.10 2.25 2.44 3.65 2.22 2.12 1.89 -
P/RPS 15.98 14.43 22.74 22.63 14.08 21.19 15.99 -0.04%
P/EPS 117.50 53.57 100.83 74.80 47.74 107.61 75.90 33.71%
EY 0.85 1.87 0.99 1.34 2.09 0.93 1.32 -25.37%
DY 1.90 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 1.58 1.70 1.91 2.85 1.80 1.80 1.63 -2.05%

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