[UEMS] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -61.12%
YoY- 108.06%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 678,510 433,380 408,282 65,674 72,792 78,365 66,277 47.30%
PBT 227,455 109,439 67,430 14,002 9,793 4,272 -8,221 -
Tax -44,698 -23,942 -12,305 2,496 -1,789 -3,164 -1,937 68.64%
NP 182,757 85,497 55,125 16,498 8,004 1,108 -10,158 -
-
NP to SH 182,767 85,326 54,610 15,688 7,540 1,108 -10,405 -
-
Tax Rate 19.65% 21.88% 18.25% -17.83% 18.27% 74.06% - -
Total Cost 495,753 347,883 353,157 49,176 64,788 77,257 76,435 36.52%
-
Net Worth 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 0 -
NOSH 4,351,595 4,331,268 4,168,702 3,648,372 2,432,258 2,215,999 2,419,767 10.26%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.94% 19.73% 13.50% 25.12% 11.00% 1.41% -15.33% -
ROE 3.18% 1.67% 1.20% 0.61% 0.53% 0.10% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.59 10.01 9.79 1.80 2.99 3.54 2.74 33.57%
EPS 4.20 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 0.00 -
NAPS 1.32 1.18 1.09 0.70 0.59 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,648,372
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.41 8.57 8.07 1.30 1.44 1.55 1.31 47.30%
EPS 3.61 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 0.00 -
NAPS 1.1355 1.0104 0.8983 0.5049 0.2837 0.2278 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.55 1.68 1.75 2.34 1.56 2.38 4.08 -
P/RPS 16.35 16.79 17.87 129.99 52.13 67.30 148.96 -30.78%
P/EPS 60.71 85.28 133.59 544.19 503.23 4,760.00 -948.84 -
EY 1.65 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 0.00 -
P/NAPS 1.93 1.42 1.61 3.34 2.64 4.58 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 24/11/11 29/11/10 11/11/09 30/10/08 - -
Price 2.25 2.12 2.09 2.09 1.69 1.95 0.00 -
P/RPS 14.43 21.19 21.34 116.11 56.47 55.14 0.00 -
P/EPS 53.57 107.61 159.54 486.05 545.16 3,900.00 0.00 -
EY 1.87 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 0.00 -
P/NAPS 1.70 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