[UEMS] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 5.51%
YoY- 38.57%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,324,570 1,930,552 1,845,745 1,820,647 1,819,204 1,703,172 1,383,130 41.31%
PBT 747,970 535,920 466,846 424,837 400,552 355,246 346,047 67.09%
Tax -142,832 -87,269 -77,973 -66,336 -60,900 -52,304 -49,131 103.56%
NP 605,138 448,651 388,873 358,501 339,652 302,942 296,916 60.67%
-
NP to SH 605,271 448,358 387,646 356,930 338,277 301,712 296,511 60.84%
-
Tax Rate 19.10% 16.28% 16.70% 15.61% 15.20% 14.72% 14.20% -
Total Cost 1,719,432 1,481,901 1,456,872 1,462,146 1,479,552 1,400,230 1,086,214 35.78%
-
Net Worth 5,536,629 5,324,021 5,110,897 5,012,084 4,897,058 4,843,982 4,543,885 14.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 129,854 129,854 - - - - - -
Div Payout % 21.45% 28.96% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,536,629 5,324,021 5,110,897 5,012,084 4,897,058 4,843,982 4,543,885 14.06%
NOSH 4,325,491 4,328,473 4,331,268 4,320,763 4,333,680 4,324,984 4,168,702 2.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 26.03% 23.24% 21.07% 19.69% 18.67% 17.79% 21.47% -
ROE 10.93% 8.42% 7.58% 7.12% 6.91% 6.23% 6.53% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.74 44.60 42.61 42.14 41.98 39.38 33.18 37.87%
EPS 13.99 10.36 8.95 8.26 7.81 6.98 7.11 56.95%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.18 1.16 1.13 1.12 1.09 11.29%
Adjusted Per Share Value based on latest NOSH - 4,320,763
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 45.95 38.16 36.49 35.99 35.96 33.67 27.34 41.31%
EPS 11.97 8.86 7.66 7.06 6.69 5.96 5.86 60.91%
DPS 2.57 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0945 1.0525 1.0104 0.9908 0.9681 0.9576 0.8983 14.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.73 2.10 1.68 2.08 2.24 2.42 1.75 -
P/RPS 5.08 4.71 3.94 4.94 5.34 6.15 5.27 -2.41%
P/EPS 19.51 20.27 18.77 25.18 28.70 34.69 24.60 -14.30%
EY 5.13 4.93 5.33 3.97 3.48 2.88 4.06 16.85%
DY 1.10 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.71 1.42 1.79 1.98 2.16 1.61 20.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 28/02/12 24/11/11 -
Price 3.65 2.22 2.12 1.89 1.96 2.22 2.09 -
P/RPS 6.79 4.98 4.97 4.49 4.67 5.64 6.30 5.11%
P/EPS 26.08 21.43 23.69 22.88 25.11 31.82 29.38 -7.62%
EY 3.83 4.67 4.22 4.37 3.98 3.14 3.40 8.25%
DY 0.82 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 1.80 1.80 1.63 1.73 1.98 1.92 30.09%

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