[UEMS] QoQ TTM 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- 29.91%
YoY- 718.09%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 619,122 471,136 403,300 410,418 391,101 407,913 379,969 38.51%
PBT 227,856 205,507 165,496 161,287 128,967 129,582 30,275 284.51%
Tax -18,012 -9,820 -6,851 -11,136 -13,548 -14,034 -3,562 194.89%
NP 209,844 195,687 158,645 150,151 115,419 115,548 26,713 295.66%
-
NP to SH 209,001 194,537 157,720 149,572 115,133 114,622 24,715 315.61%
-
Tax Rate 7.90% 4.78% 4.14% 6.90% 10.51% 10.83% 11.77% -
Total Cost 409,278 275,449 244,655 260,267 275,682 292,365 353,256 10.32%
-
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 33.89% 41.54% 39.34% 36.58% 29.51% 28.33% 7.03% -
ROE 5.44% 7.22% 6.18% 6.51% 7.56% 7.50% 1.72% -
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 15.47 12.95 11.05 12.51 16.18 16.81 15.62 -0.64%
EPS 5.22 5.35 4.32 4.56 4.76 4.72 1.02 197.26%
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 12.24 9.31 7.97 8.11 7.73 8.06 7.51 38.53%
EPS 4.13 3.85 3.12 2.96 2.28 2.27 0.49 314.69%
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 18.29 18.84 21.17 11.67 10.44 8.87 9.99 49.71%
P/EPS 54.18 45.64 54.13 32.02 35.48 31.55 153.52 -50.09%
EY 1.85 2.19 1.85 3.12 2.82 3.17 0.65 100.96%
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 18.03 21.32 18.91 13.11 8.03 8.45 10.82 40.59%
P/EPS 53.42 51.62 48.35 35.97 27.29 30.07 166.32 -53.13%
EY 1.87 1.94 2.07 2.78 3.66 3.33 0.60 113.51%
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