[UEMS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.44%
YoY- 81.53%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,703,172 1,383,130 1,040,522 619,122 471,136 403,300 410,418 157.57%
PBT 355,246 346,047 292,619 227,856 205,507 165,496 161,287 69.04%
Tax -52,304 -49,131 -34,330 -18,012 -9,820 -6,851 -11,136 179.67%
NP 302,942 296,916 258,289 209,844 195,687 158,645 150,151 59.46%
-
NP to SH 301,712 296,511 257,589 209,001 194,537 157,720 149,572 59.44%
-
Tax Rate 14.72% 14.20% 11.73% 7.90% 4.78% 4.14% 6.90% -
Total Cost 1,400,230 1,086,214 782,233 409,278 275,449 244,655 260,267 206.09%
-
Net Worth 4,843,982 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 64.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 4,843,982 4,543,885 4,221,290 3,841,309 2,692,665 2,553,860 2,296,113 64.26%
NOSH 4,324,984 4,168,702 4,098,340 4,001,363 3,638,736 3,648,372 3,280,162 20.18%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.79% 21.47% 24.82% 33.89% 41.54% 39.34% 36.58% -
ROE 6.23% 6.53% 6.10% 5.44% 7.22% 6.18% 6.51% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.38 33.18 25.39 15.47 12.95 11.05 12.51 114.34%
EPS 6.98 7.11 6.29 5.22 5.35 4.32 4.56 32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.03 0.96 0.74 0.70 0.70 36.68%
Adjusted Per Share Value based on latest NOSH - 4,001,363
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.67 27.34 20.57 12.24 9.31 7.97 8.11 157.64%
EPS 5.96 5.86 5.09 4.13 3.85 3.12 2.96 59.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9576 0.8983 0.8345 0.7594 0.5323 0.5049 0.4539 64.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.42 1.75 2.81 2.83 2.44 2.34 1.46 -
P/RPS 6.15 5.27 11.07 18.29 18.84 21.17 11.67 -34.68%
P/EPS 34.69 24.60 44.71 54.18 45.64 54.13 32.02 5.46%
EY 2.88 4.06 2.24 1.85 2.19 1.85 3.12 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.61 2.73 2.95 3.30 3.34 2.09 2.21%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 25/05/11 25/02/11 29/11/10 27/08/10 -
Price 2.22 2.09 2.10 2.79 2.76 2.09 1.64 -
P/RPS 5.64 6.30 8.27 18.03 21.32 18.91 13.11 -42.92%
P/EPS 31.82 29.38 33.41 53.42 51.62 48.35 35.97 -7.82%
EY 3.14 3.40 2.99 1.87 1.94 2.07 2.78 8.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.92 2.04 2.91 3.73 2.99 2.34 -10.51%

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