[UEMS] YoY Cumulative 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- -82.05%
YoY- 207.68%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 417,445 401,551 697,735 303,717 187,685 39,669 56,511 39.53%
PBT 65,024 80,229 283,673 71,623 26,317 3,968 4,583 55.56%
Tax -11,904 -18,714 -72,872 -17,309 -8,713 -521 -1,007 50.90%
NP 53,120 61,515 210,801 54,314 17,604 3,447 3,576 56.75%
-
NP to SH 53,137 61,522 211,084 54,171 17,606 3,142 2,631 64.98%
-
Tax Rate 18.31% 23.33% 25.69% 24.17% 33.11% 13.13% 21.97% -
Total Cost 364,325 340,036 486,934 249,403 170,081 36,222 52,935 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 0.84% 1.01% 3.81% 1.11% 0.46% 0.21% 0.17% -
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 9.20 8.85 16.13 7.01 4.69 1.64 2.15 27.40%
EPS 1.17 1.36 4.88 1.25 0.44 0.13 0.10 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 8.25 7.94 13.79 6.00 3.71 0.78 1.12 39.46%
EPS 1.05 1.22 4.17 1.07 0.35 0.06 0.05 66.06%
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 15.00 24.86 16.92 31.96 60.33 102.97 33.06 -12.33%
P/EPS 117.84 162.26 55.94 179.20 643.18 1,300.00 710.00 -25.85%
EY 0.85 0.62 1.79 0.56 0.16 0.08 0.14 35.04%
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 12.61 25.20 22.63 27.97 59.48 79.21 76.35 -25.91%
P/EPS 99.05 164.47 74.80 156.80 634.09 1,000.00 1,640.00 -37.34%
EY 1.01 0.61 1.34 0.64 0.16 0.10 0.06 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