[UEMS] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -28.18%
YoY- 207.68%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,669,780 1,606,204 2,790,940 1,214,868 750,740 158,676 226,044 39.53%
PBT 260,096 320,916 1,134,692 286,492 105,268 15,872 18,332 55.56%
Tax -47,616 -74,856 -291,488 -69,236 -34,852 -2,084 -4,028 50.90%
NP 212,480 246,060 843,204 217,256 70,416 13,788 14,304 56.75%
-
NP to SH 212,548 246,088 844,336 216,684 70,424 12,568 10,524 64.98%
-
Tax Rate 18.31% 23.33% 25.69% 24.17% 33.11% 13.13% 21.97% -
Total Cost 1,457,300 1,360,144 1,947,736 997,612 680,324 144,888 211,740 37.89%
-
Net Worth 6,352,410 6,080,164 5,536,629 4,897,058 3,841,309 1,522,661 1,525,979 26.81%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 6,352,410 6,080,164 5,536,629 4,897,058 3,841,309 1,522,661 1,525,979 26.81%
NOSH 4,537,436 4,537,436 4,325,491 4,333,680 4,001,363 2,416,923 2,630,999 9.50%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.73% 15.32% 30.21% 17.88% 9.38% 8.69% 6.33% -
ROE 3.35% 4.05% 15.25% 4.42% 1.83% 0.83% 0.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.80 35.40 64.52 28.03 18.76 6.57 8.59 27.42%
EPS 4.68 5.44 19.52 5.00 1.76 0.52 0.40 50.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.34 1.28 1.13 0.96 0.63 0.58 15.81%
Adjusted Per Share Value based on latest NOSH - 4,333,680
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 33.01 31.75 55.17 24.02 14.84 3.14 4.47 39.52%
EPS 4.20 4.86 16.69 4.28 1.39 0.25 0.21 64.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2558 1.202 1.0945 0.9681 0.7594 0.301 0.3017 26.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.38 2.20 2.73 2.24 2.83 1.69 0.71 -
P/RPS 3.75 6.21 4.23 7.99 15.08 25.74 8.26 -12.32%
P/EPS 29.46 40.56 13.99 44.80 160.80 325.00 177.50 -25.85%
EY 3.39 2.47 7.15 2.23 0.62 0.31 0.56 34.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.64 2.13 1.98 2.95 2.68 1.22 -3.42%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 26/05/14 28/05/13 25/05/12 25/05/11 25/05/10 25/05/09 -
Price 1.16 2.23 3.65 1.96 2.79 1.30 1.64 -
P/RPS 3.15 6.30 5.66 6.99 14.87 19.80 19.09 -25.92%
P/EPS 24.76 41.12 18.70 39.20 158.52 250.00 410.00 -37.35%
EY 4.04 2.43 5.35 2.55 0.63 0.40 0.24 60.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.66 2.85 1.73 2.91 2.06 2.83 -18.48%

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