[UEMS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.11%
YoY- 81.21%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,100,810 2,129,104 2,425,288 2,534,784 2,289,654 2,324,570 1,930,552 5.81%
PBT 437,204 482,820 686,264 872,512 754,496 747,970 535,920 -12.72%
Tax -40,131 -52,998 -107,156 -170,490 -149,734 -142,832 -87,269 -40.50%
NP 397,073 429,822 579,108 702,022 604,762 605,138 448,651 -7.83%
-
NP to SH 396,770 429,579 579,141 702,459 605,018 605,271 448,358 -7.84%
-
Tax Rate 9.18% 10.98% 15.61% 19.54% 19.85% 19.10% 16.28% -
Total Cost 1,703,737 1,699,282 1,846,180 1,832,762 1,684,892 1,719,432 1,481,901 9.77%
-
Net Worth 5,998,353 6,061,726 5,792,261 5,744,106 5,677,169 5,536,629 5,324,021 8.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 174,203 174,203 174,203 129,854 129,854 129,854 129,854 21.70%
Div Payout % 43.91% 40.55% 30.08% 18.49% 21.46% 21.45% 28.96% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,998,353 6,061,726 5,792,261 5,744,106 5,677,169 5,536,629 5,324,021 8.29%
NOSH 4,537,436 4,537,436 4,537,435 4,351,595 4,435,289 4,325,491 4,328,473 3.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.90% 20.19% 23.88% 27.70% 26.41% 26.03% 23.24% -
ROE 6.61% 7.09% 10.00% 12.23% 10.66% 10.93% 8.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.23 47.07 55.69 58.25 51.62 53.74 44.60 2.42%
EPS 8.73 9.50 13.30 16.14 13.64 13.99 10.36 -10.81%
DPS 3.83 3.85 4.00 3.00 2.93 3.00 3.00 17.73%
NAPS 1.32 1.34 1.33 1.32 1.28 1.28 1.23 4.83%
Adjusted Per Share Value based on latest NOSH - 4,351,595
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.53 42.09 47.95 50.11 45.26 45.95 38.16 5.82%
EPS 7.84 8.49 11.45 13.89 11.96 11.97 8.86 -7.85%
DPS 3.44 3.44 3.44 2.57 2.57 2.57 2.57 21.52%
NAPS 1.1858 1.1983 1.1451 1.1355 1.1223 1.0945 1.0525 8.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.03 2.20 2.36 2.55 3.12 2.73 2.10 -
P/RPS 4.39 4.67 4.24 4.38 6.04 5.08 4.71 -4.59%
P/EPS 23.25 23.17 17.75 15.80 22.87 19.51 20.27 9.60%
EY 4.30 4.32 5.63 6.33 4.37 5.13 4.93 -8.73%
DY 1.89 1.75 1.69 1.18 0.94 1.10 1.43 20.49%
P/NAPS 1.54 1.64 1.77 1.93 2.44 2.13 1.71 -6.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 25/02/14 25/11/13 29/08/13 28/05/13 21/02/13 -
Price 1.94 2.23 2.10 2.25 2.44 3.65 2.22 -
P/RPS 4.20 4.74 3.77 3.86 4.73 6.79 4.98 -10.76%
P/EPS 22.22 23.48 15.79 13.94 17.89 26.08 21.43 2.44%
EY 4.50 4.26 6.33 7.17 5.59 3.83 4.67 -2.44%
DY 1.98 1.73 1.90 1.33 1.20 0.82 1.35 29.17%
P/NAPS 1.47 1.66 1.58 1.70 1.91 2.85 1.80 -12.66%

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