[UEMS] YoY Annualized Quarter 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- 4.93%
YoY- 102.84%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,622,422 1,523,758 1,760,432 2,469,568 1,663,924 1,473,826 257,834 35.83%
PBT 179,826 291,256 346,634 863,961 415,170 266,370 78,984 14.68%
Tax -53,002 -44,904 -70,049 -196,194 -85,233 -51,008 1,406 -
NP 126,824 246,352 276,585 667,766 329,937 215,362 80,390 7.88%
-
NP to SH 125,350 246,388 276,724 668,246 329,445 214,866 78,901 8.01%
-
Tax Rate 29.47% 15.42% 20.21% 22.71% 20.53% 19.15% -1.78% -
Total Cost 1,495,598 1,277,406 1,483,846 1,801,801 1,333,986 1,258,464 177,444 42.61%
-
Net Worth 6,715,405 6,443,158 6,034,790 5,757,739 5,106,114 4,492,416 2,180,168 20.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,715,405 6,443,158 6,034,790 5,757,739 5,106,114 4,492,416 2,180,168 20.60%
NOSH 4,537,436 4,537,436 4,537,436 4,361,923 4,327,215 4,121,483 3,114,526 6.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.82% 16.17% 15.71% 27.04% 19.83% 14.61% 31.18% -
ROE 1.87% 3.82% 4.59% 11.61% 6.45% 4.78% 3.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.76 33.58 38.80 56.62 38.45 35.76 8.28 27.58%
EPS 2.39 5.43 6.09 15.32 7.61 5.21 2.53 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.42 1.33 1.32 1.18 1.09 0.70 13.27%
Adjusted Per Share Value based on latest NOSH - 4,351,595
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.07 30.12 34.80 48.82 32.89 29.14 5.10 35.82%
EPS 2.48 4.87 5.47 13.21 6.51 4.25 1.56 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3276 1.2737 1.193 1.1382 1.0094 0.8881 0.431 20.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.18 1.23 1.82 2.55 1.68 1.75 2.34 -
P/RPS 3.30 3.66 4.69 4.50 4.37 4.89 28.27 -30.06%
P/EPS 42.71 22.65 29.84 16.64 22.07 33.57 92.37 -12.05%
EY 2.34 4.41 3.35 6.01 4.53 2.98 1.08 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 1.37 1.93 1.42 1.61 3.34 -21.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 26/11/15 26/11/14 25/11/13 28/11/12 24/11/11 29/11/10 -
Price 1.04 1.18 1.80 2.25 2.12 2.09 2.09 -
P/RPS 2.91 3.51 4.64 3.97 5.51 5.84 25.25 -30.21%
P/EPS 37.65 21.73 29.51 14.69 27.85 40.09 82.50 -12.24%
EY 2.66 4.60 3.39 6.81 3.59 2.49 1.21 14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 1.35 1.70 1.80 1.92 2.99 -21.47%

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