[UEMS] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 705.08%
YoY- 54.5%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,919,378 1,703,172 469,713 407,913 511,647 1,871,548 0.50%
PBT 534,744 355,246 205,507 129,582 75,700 457,279 3.17%
Tax -86,462 -52,304 -9,820 -14,034 -631 72,464 -
NP 448,282 302,942 195,687 115,548 75,069 529,743 -3.28%
-
NP to SH 448,358 301,712 194,537 114,622 74,189 529,128 -3.25%
-
Tax Rate 16.17% 14.72% 4.78% 10.83% 0.83% -15.85% -
Total Cost 1,471,096 1,400,230 274,026 292,365 436,578 1,341,805 1.85%
-
Net Worth 5,323,169 4,667,368 2,399,289 1,529,912 1,244,460 1,049,687 38.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 129,833 - - - - - -
Div Payout % 28.96% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 5,323,169 4,667,368 2,399,289 1,529,912 1,244,460 1,049,687 38.31%
NOSH 4,327,780 4,167,292 3,242,283 2,428,432 2,393,193 2,142,218 15.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 23.36% 17.79% 41.66% 28.33% 14.67% 28.31% -
ROE 8.42% 6.46% 8.11% 7.49% 5.96% 50.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.35 40.87 14.49 16.80 21.38 87.36 -12.66%
EPS 10.36 7.24 6.00 4.03 3.10 24.70 -15.93%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.12 0.74 0.63 0.52 0.49 20.18%
Adjusted Per Share Value based on latest NOSH - 2,427,192
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.94 33.67 9.29 8.06 10.11 37.00 0.50%
EPS 8.86 5.96 3.85 2.27 1.47 10.46 -3.26%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0523 0.9227 0.4743 0.3024 0.246 0.2075 38.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.10 2.42 2.44 1.49 0.54 3.94 -
P/RPS 4.74 5.92 16.84 8.87 2.53 4.51 0.99%
P/EPS 20.27 33.43 40.67 31.57 17.42 15.95 4.90%
EY 4.93 2.99 2.46 3.17 5.74 6.27 -4.68%
DY 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.16 3.30 2.37 1.04 8.04 -26.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/13 28/02/12 25/02/11 22/02/10 26/02/09 - -
Price 2.22 2.22 2.76 1.42 0.75 0.00 -
P/RPS 5.01 5.43 19.05 8.45 3.51 0.00 -
P/EPS 21.43 30.66 46.00 30.08 24.19 0.00 -
EY 4.67 3.26 2.17 3.32 4.13 0.00 -
DY 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.98 3.73 2.25 1.44 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