[UEMS] YoY Cumulative 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- 57.4%
YoY- 102.84%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,216,817 1,142,819 1,320,324 1,852,176 1,247,943 1,105,370 193,376 35.83%
PBT 134,870 218,442 259,976 647,971 311,378 199,778 59,238 14.68%
Tax -39,752 -33,678 -52,537 -147,146 -63,925 -38,256 1,055 -
NP 95,118 184,764 207,439 500,825 247,453 161,522 60,293 7.88%
-
NP to SH 94,013 184,791 207,543 501,185 247,084 161,150 59,176 8.01%
-
Tax Rate 29.47% 15.42% 20.21% 22.71% 20.53% 19.15% -1.78% -
Total Cost 1,121,699 958,055 1,112,885 1,351,351 1,000,490 943,848 133,083 42.61%
-
Net Worth 6,715,405 6,443,158 6,034,790 5,757,739 5,106,113 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 5,106,113 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 1.40% 2.87% 3.44% 8.70% 4.84% 3.59% 2.71% -
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 26.82 25.19 29.10 42.46 28.84 26.82 6.21 27.58%
EPS 1.79 4.07 4.57 11.49 5.71 3.91 1.90 -0.98%
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 24.06 22.59 26.10 36.62 24.67 21.85 3.82 35.85%
EPS 1.86 3.65 4.10 9.91 4.88 3.19 1.17 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 4.40 4.88 6.25 6.01 5.83 6.53 37.69 -30.06%
P/EPS 56.95 30.20 39.79 22.19 29.42 44.76 123.16 -12.05%
EY 1.76 3.31 2.51 4.51 3.40 2.23 0.81 13.79%
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 3.88 4.69 6.19 5.30 7.35 7.79 33.66 -30.21%
P/EPS 50.19 28.97 39.35 19.58 37.13 53.45 110.00 -12.24%
EY 1.99 3.45 2.54 5.11 2.69 1.87 0.91 13.91%
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