[UEMS] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 98.61%
YoY- 20.97%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 372,316 447,636 475,930 510,846 509,403 88,003 68,686 32.52%
PBT 105,324 91,226 136,842 130,316 106,031 41,268 8,948 50.79%
Tax -21,414 -16,709 -29,576 -22,674 -17,238 -920 -3,332 36.33%
NP 83,910 74,517 107,266 107,642 88,793 40,348 5,616 56.90%
-
NP to SH 83,912 74,525 107,334 107,587 88,934 40,346 5,907 55.59%
-
Tax Rate 20.33% 18.32% 21.61% 17.40% 16.26% 2.23% 37.24% -
Total Cost 288,406 373,119 368,664 403,204 420,610 47,655 63,070 28.81%
-
Net Worth 6,352,410 5,989,415 5,677,169 5,012,084 4,221,290 2,296,113 1,713,029 24.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,352,410 5,989,415 5,677,169 5,012,084 4,221,290 2,296,113 1,713,029 24.39%
NOSH 4,537,436 4,537,436 4,435,289 4,320,763 4,098,340 3,280,162 2,953,499 7.41%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 22.54% 16.65% 22.54% 21.07% 17.43% 45.85% 8.18% -
ROE 1.32% 1.24% 1.89% 2.15% 2.11% 1.76% 0.34% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.21 9.87 10.73 11.82 12.43 2.68 2.33 23.34%
EPS 1.85 1.64 2.42 2.49 2.17 1.23 0.20 44.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.32 1.28 1.16 1.03 0.70 0.58 15.81%
Adjusted Per Share Value based on latest NOSH - 4,320,763
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.36 8.85 9.41 10.10 10.07 1.74 1.36 32.48%
EPS 1.66 1.47 2.12 2.13 1.76 0.80 0.12 54.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2558 1.184 1.1223 0.9908 0.8345 0.4539 0.3386 24.40%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.975 2.03 3.12 2.08 2.81 1.46 1.56 -
P/RPS 11.88 20.58 29.08 17.59 22.61 54.42 67.08 -25.05%
P/EPS 52.72 123.60 128.93 83.53 129.49 118.70 780.00 -36.16%
EY 1.90 0.81 0.78 1.20 0.77 0.84 0.13 56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.54 2.44 1.79 2.73 2.09 2.69 -20.08%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 25/08/14 29/08/13 29/08/12 25/08/11 27/08/10 20/08/09 -
Price 0.88 1.94 2.44 1.89 2.10 1.64 1.58 -
P/RPS 10.72 19.66 22.74 15.99 16.90 61.13 67.94 -26.47%
P/EPS 47.58 118.12 100.83 75.90 96.77 133.33 790.00 -37.37%
EY 2.10 0.85 0.99 1.32 1.03 0.75 0.13 58.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.47 1.91 1.63 2.04 2.34 2.72 -21.62%

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