[UEMS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 27.65%
YoY- 580.51%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 433,380 408,282 65,674 72,792 78,365 66,277 45.51%
PBT 109,439 67,430 14,002 9,793 4,272 -8,221 -
Tax -23,942 -12,305 2,496 -1,789 -3,164 -1,937 65.25%
NP 85,497 55,125 16,498 8,004 1,108 -10,158 -
-
NP to SH 85,326 54,610 15,688 7,540 1,108 -10,405 -
-
Tax Rate 21.88% 18.25% -17.83% 18.27% 74.06% - -
Total Cost 347,883 353,157 49,176 64,788 77,257 76,435 35.35%
-
Net Worth 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 0 -
NOSH 4,331,268 4,168,702 3,648,372 2,432,258 2,215,999 2,419,767 12.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.73% 13.50% 25.12% 11.00% 1.41% -15.33% -
ROE 1.67% 1.20% 0.61% 0.53% 0.10% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.01 9.79 1.80 2.99 3.54 2.74 29.54%
EPS 1.97 1.31 0.43 0.31 0.05 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.09 0.70 0.59 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,432,258
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.57 8.07 1.30 1.44 1.55 1.31 45.53%
EPS 1.69 1.08 0.31 0.15 0.02 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0104 0.8983 0.5049 0.2837 0.2278 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.68 1.75 2.34 1.56 2.38 4.08 -
P/RPS 16.79 17.87 129.99 52.13 67.30 148.96 -35.34%
P/EPS 85.28 133.59 544.19 503.23 4,760.00 -948.84 -
EY 1.17 0.75 0.18 0.20 0.02 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.61 3.34 2.64 4.58 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/12 24/11/11 29/11/10 11/11/09 30/10/08 - -
Price 2.12 2.09 2.09 1.69 1.95 0.00 -
P/RPS 21.19 21.34 116.11 56.47 55.14 0.00 -
P/EPS 107.61 159.54 486.05 545.16 3,900.00 0.00 -
EY 0.93 0.63 0.21 0.18 0.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.92 2.99 2.86 3.75 0.00 -

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