[UEMS] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 202.57%
YoY- 144.99%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,698,374 2,347,330 1,629,126 1,394,176 255,404 250,394 502,604 22.48%
PBT 342,910 841,030 403,878 264,696 90,472 27,062 128,954 17.69%
Tax -70,846 -204,896 -79,966 -51,902 -2,882 -8,678 -66 219.81%
NP 272,064 636,134 323,912 212,794 87,590 18,384 128,888 13.25%
-
NP to SH 272,094 636,836 323,516 213,080 86,976 17,076 128,888 13.25%
-
Tax Rate 20.66% 24.36% 19.80% 19.61% 3.19% 32.07% 0.05% -
Total Cost 1,426,310 1,711,196 1,305,214 1,181,382 167,814 232,010 373,716 24.99%
-
Net Worth 5,989,415 5,677,169 5,017,092 4,140,988 1,989,647 1,238,009 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,989,415 5,677,169 5,017,092 4,140,988 1,989,647 1,238,009 0 -
NOSH 4,537,436 4,435,289 4,325,080 4,020,377 2,842,352 2,134,499 2,386,814 11.29%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.02% 27.10% 19.88% 15.26% 34.29% 7.34% 25.64% -
ROE 4.54% 11.22% 6.45% 5.15% 4.37% 1.38% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.43 52.92 37.67 34.68 8.99 11.73 21.06 10.05%
EPS 6.00 14.58 7.48 5.30 3.06 0.80 5.40 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.16 1.03 0.70 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,098,340
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.57 46.40 32.21 27.56 5.05 4.95 9.94 22.47%
EPS 5.38 12.59 6.40 4.21 1.72 0.34 2.55 13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.184 1.1223 0.9918 0.8186 0.3933 0.2447 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.03 3.12 2.08 2.81 1.46 1.56 2.94 -
P/RPS 5.42 5.90 5.52 8.10 16.25 13.30 13.96 -14.58%
P/EPS 33.85 21.73 27.81 53.02 47.71 195.00 54.44 -7.61%
EY 2.95 4.60 3.60 1.89 2.10 0.51 1.84 8.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.44 1.79 2.73 2.09 2.69 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 29/08/13 29/08/12 25/08/11 27/08/10 20/08/09 - -
Price 1.94 2.44 1.89 2.10 1.64 1.58 0.00 -
P/RPS 5.18 4.61 5.02 6.06 18.25 13.47 0.00 -
P/EPS 32.35 16.99 25.27 39.62 53.59 197.50 0.00 -
EY 3.09 5.88 3.96 2.52 1.87 0.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.91 1.63 2.04 2.34 2.72 0.00 -

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