[UEMS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.25%
YoY- 72.22%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,819,204 1,703,172 1,383,130 1,040,522 619,122 471,136 403,300 172.75%
PBT 400,552 355,246 346,047 292,619 227,856 205,507 165,496 80.16%
Tax -60,900 -52,304 -49,131 -34,330 -18,012 -9,820 -6,851 328.54%
NP 339,652 302,942 296,916 258,289 209,844 195,687 158,645 66.03%
-
NP to SH 338,277 301,712 296,511 257,589 209,001 194,537 157,720 66.23%
-
Tax Rate 15.20% 14.72% 14.20% 11.73% 7.90% 4.78% 4.14% -
Total Cost 1,479,552 1,400,230 1,086,214 782,233 409,278 275,449 244,655 231.57%
-
Net Worth 4,897,058 4,843,982 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 54.28%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 4,897,058 4,843,982 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 54.28%
NOSH 4,333,680 4,324,984 4,168,702 4,098,340 4,001,363 3,638,736 3,648,372 12.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 18.67% 17.79% 21.47% 24.82% 33.89% 41.54% 39.34% -
ROE 6.91% 6.23% 6.53% 6.10% 5.44% 7.22% 6.18% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 41.98 39.38 33.18 25.39 15.47 12.95 11.05 143.27%
EPS 7.81 6.98 7.11 6.29 5.22 5.35 4.32 48.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.09 1.03 0.96 0.74 0.70 37.57%
Adjusted Per Share Value based on latest NOSH - 4,098,340
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 35.96 33.67 27.34 20.57 12.24 9.31 7.97 172.79%
EPS 6.69 5.96 5.86 5.09 4.13 3.85 3.12 66.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9681 0.9576 0.8983 0.8345 0.7594 0.5323 0.5049 54.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.24 2.42 1.75 2.81 2.83 2.44 2.34 -
P/RPS 5.34 6.15 5.27 11.07 18.29 18.84 21.17 -60.04%
P/EPS 28.70 34.69 24.60 44.71 54.18 45.64 54.13 -34.46%
EY 3.48 2.88 4.06 2.24 1.85 2.19 1.85 52.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.16 1.61 2.73 2.95 3.30 3.34 -29.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 24/11/11 25/08/11 25/05/11 25/02/11 29/11/10 -
Price 1.96 2.22 2.09 2.10 2.79 2.76 2.09 -
P/RPS 4.67 5.64 6.30 8.27 18.03 21.32 18.91 -60.60%
P/EPS 25.11 31.82 29.38 33.41 53.42 51.62 48.35 -35.36%
EY 3.98 3.14 3.40 2.99 1.87 1.94 2.07 54.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.98 1.92 2.04 2.91 3.73 2.99 -30.54%

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