[UEMS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.45%
YoY- 538.15%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,040,522 619,122 471,136 403,300 410,418 391,101 407,913 87.01%
PBT 292,619 227,856 205,507 165,496 161,287 128,967 129,582 72.37%
Tax -34,330 -18,012 -9,820 -6,851 -11,136 -13,548 -14,034 81.84%
NP 258,289 209,844 195,687 158,645 150,151 115,419 115,548 71.21%
-
NP to SH 257,589 209,001 194,537 157,720 149,572 115,133 114,622 71.82%
-
Tax Rate 11.73% 7.90% 4.78% 4.14% 6.90% 10.51% 10.83% -
Total Cost 782,233 409,278 275,449 244,655 260,267 275,682 292,365 93.07%
-
Net Worth 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 1,529,131 97.15%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 1,522,661 1,529,131 97.15%
NOSH 4,098,340 4,001,363 3,638,736 3,648,372 3,280,162 2,416,923 2,427,192 41.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.82% 33.89% 41.54% 39.34% 36.58% 29.51% 28.33% -
ROE 6.10% 5.44% 7.22% 6.18% 6.51% 7.56% 7.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.39 15.47 12.95 11.05 12.51 16.18 16.81 31.74%
EPS 6.29 5.22 5.35 4.32 4.56 4.76 4.72 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.96 0.74 0.70 0.70 0.63 0.63 38.90%
Adjusted Per Share Value based on latest NOSH - 3,648,372
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.57 12.24 9.31 7.97 8.11 7.73 8.06 87.07%
EPS 5.09 4.13 3.85 3.12 2.96 2.28 2.27 71.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8345 0.7594 0.5323 0.5049 0.4539 0.301 0.3023 97.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.81 2.83 2.44 2.34 1.46 1.69 1.49 -
P/RPS 11.07 18.29 18.84 21.17 11.67 10.44 8.87 15.96%
P/EPS 44.71 54.18 45.64 54.13 32.02 35.48 31.55 26.24%
EY 2.24 1.85 2.19 1.85 3.12 2.82 3.17 -20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.95 3.30 3.34 2.09 2.68 2.37 9.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 -
Price 2.10 2.79 2.76 2.09 1.64 1.30 1.42 -
P/RPS 8.27 18.03 21.32 18.91 13.11 8.03 8.45 -1.42%
P/EPS 33.41 53.42 51.62 48.35 35.97 27.29 30.07 7.29%
EY 2.99 1.87 1.94 2.07 2.78 3.66 3.33 -6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.91 3.73 2.99 2.34 2.06 2.25 -6.34%

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