[UEMS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 50.85%
YoY- 96.85%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 795,563 789,761 849,187 1,173,665 814,563 697,088 127,702 35.61%
PBT 79,292 170,348 171,455 420,515 201,939 132,348 45,236 9.79%
Tax -21,702 -33,318 -35,423 -102,448 -39,983 -25,951 -1,441 57.08%
NP 57,590 137,030 136,032 318,067 161,956 106,397 43,795 4.66%
-
NP to SH 57,680 137,049 136,047 318,418 161,758 106,540 43,488 4.81%
-
Tax Rate 27.37% 19.56% 20.66% 24.36% 19.80% 19.61% 3.19% -
Total Cost 737,973 652,731 713,155 855,598 652,607 590,691 83,907 43.62%
-
Net Worth 6,760,779 6,352,410 5,989,415 5,677,169 5,017,092 4,140,988 1,989,647 22.59%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,760,779 6,352,410 5,989,415 5,677,169 5,017,092 4,140,988 1,989,647 22.59%
NOSH 4,537,436 4,537,436 4,537,436 4,435,289 4,325,080 4,020,377 2,842,352 8.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.24% 17.35% 16.02% 27.10% 19.88% 15.26% 34.29% -
ROE 0.85% 2.16% 2.27% 5.61% 3.22% 2.57% 2.19% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.53 17.41 18.72 26.46 18.83 17.34 4.49 25.45%
EPS 0.99 3.02 3.00 7.29 3.74 2.65 1.53 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.32 1.28 1.16 1.03 0.70 13.40%
Adjusted Per Share Value based on latest NOSH - 4,435,289
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.73 15.61 16.79 23.20 16.10 13.78 2.52 35.65%
EPS 1.14 2.71 2.69 6.29 3.20 2.11 0.86 4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3365 1.2558 1.184 1.1223 0.9918 0.8186 0.3933 22.59%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.03 0.975 2.03 3.12 2.08 2.81 1.46 -
P/RPS 5.87 5.60 10.85 11.79 11.04 16.21 32.50 -24.79%
P/EPS 81.03 32.28 67.70 43.46 55.61 106.04 95.42 -2.68%
EY 1.23 3.10 1.48 2.30 1.80 0.94 1.05 2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 1.54 2.44 1.79 2.73 2.09 -16.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 17/08/15 25/08/14 29/08/13 29/08/12 25/08/11 27/08/10 -
Price 1.08 0.88 1.94 2.44 1.89 2.10 1.64 -
P/RPS 6.16 5.06 10.37 9.22 10.04 12.11 36.50 -25.64%
P/EPS 84.96 29.14 64.70 33.99 50.53 79.25 107.19 -3.79%
EY 1.18 3.43 1.55 2.94 1.98 1.26 0.93 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 1.47 1.91 1.63 2.04 2.34 -17.82%

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