[UEMS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.45%
YoY- 999.54%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 471,136 403,300 410,418 391,101 407,913 379,969 385,542 14.25%
PBT 205,507 165,496 161,287 128,967 129,582 30,275 24,754 308.42%
Tax -9,820 -6,851 -11,136 -13,548 -14,034 -3,562 -4,937 57.96%
NP 195,687 158,645 150,151 115,419 115,548 26,713 19,817 358.35%
-
NP to SH 194,537 157,720 149,572 115,133 114,622 24,715 18,283 381.68%
-
Tax Rate 4.78% 4.14% 6.90% 10.51% 10.83% 11.77% 19.94% -
Total Cost 275,449 244,655 260,267 275,682 292,365 353,256 365,725 -17.17%
-
Net Worth 2,692,665 2,553,860 2,296,113 1,522,661 1,529,131 1,435,032 1,713,029 35.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,692,665 2,553,860 2,296,113 1,522,661 1,529,131 1,435,032 1,713,029 35.07%
NOSH 3,638,736 3,648,372 3,280,162 2,416,923 2,427,192 2,432,258 2,953,499 14.87%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 41.54% 39.34% 36.58% 29.51% 28.33% 7.03% 5.14% -
ROE 7.22% 6.18% 6.51% 7.56% 7.50% 1.72% 1.07% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.95 11.05 12.51 16.18 16.81 15.62 13.05 -0.51%
EPS 5.35 4.32 4.56 4.76 4.72 1.02 0.62 319.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.70 0.63 0.63 0.59 0.58 17.58%
Adjusted Per Share Value based on latest NOSH - 2,416,923
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.31 7.97 8.11 7.73 8.06 7.51 7.62 14.24%
EPS 3.85 3.12 2.96 2.28 2.27 0.49 0.36 383.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5323 0.5049 0.4539 0.301 0.3023 0.2837 0.3386 35.08%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.44 2.34 1.46 1.69 1.49 1.56 1.56 -
P/RPS 18.84 21.17 11.67 10.44 8.87 9.99 11.95 35.34%
P/EPS 45.64 54.13 32.02 35.48 31.55 153.52 252.01 -67.89%
EY 2.19 1.85 3.12 2.82 3.17 0.65 0.40 209.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.34 2.09 2.68 2.37 2.64 2.69 14.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 -
Price 2.76 2.09 1.64 1.30 1.42 1.69 1.58 -
P/RPS 21.32 18.91 13.11 8.03 8.45 10.82 12.10 45.73%
P/EPS 51.62 48.35 35.97 27.29 30.07 166.32 255.24 -65.44%
EY 1.94 2.07 2.78 3.66 3.33 0.60 0.39 190.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 2.99 2.34 2.06 2.25 2.86 2.72 23.36%

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