[UEMS] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -20.69%
YoY- 56.25%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 353,058 471,137 678,510 433,380 408,282 65,674 72,792 30.08%
PBT 48,094 88,521 227,455 109,439 67,430 14,002 9,793 30.35%
Tax -360 -17,114 -44,698 -23,942 -12,305 2,496 -1,789 -23.44%
NP 47,734 71,407 182,757 85,497 55,125 16,498 8,004 34.64%
-
NP to SH 47,742 71,496 182,767 85,326 54,610 15,688 7,540 35.99%
-
Tax Rate 0.75% 19.33% 19.65% 21.88% 18.25% -17.83% 18.27% -
Total Cost 305,324 399,730 495,753 347,883 353,157 49,176 64,788 29.46%
-
Net Worth 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 28.42%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,443,158 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 28.42%
NOSH 4,537,436 4,537,436 4,351,595 4,331,268 4,168,702 3,648,372 2,432,258 10.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.52% 15.16% 26.94% 19.73% 13.50% 25.12% 11.00% -
ROE 0.74% 1.18% 3.18% 1.67% 1.20% 0.61% 0.53% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.78 10.38 15.59 10.01 9.79 1.80 2.99 17.26%
EPS 1.05 1.58 4.20 1.97 1.31 0.43 0.31 22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.33 1.32 1.18 1.09 0.70 0.59 15.75%
Adjusted Per Share Value based on latest NOSH - 4,331,268
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.98 9.31 13.41 8.57 8.07 1.30 1.44 30.07%
EPS 0.94 1.41 3.61 1.69 1.08 0.31 0.15 35.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2737 1.193 1.1355 1.0104 0.8983 0.5049 0.2837 28.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.23 1.82 2.55 1.68 1.75 2.34 1.56 -
P/RPS 15.81 17.53 16.35 16.79 17.87 129.99 52.13 -18.02%
P/EPS 116.90 115.50 60.71 85.28 133.59 544.19 503.23 -21.58%
EY 0.86 0.87 1.65 1.17 0.75 0.18 0.20 27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.37 1.93 1.42 1.61 3.34 2.64 -16.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 28/11/12 24/11/11 29/11/10 11/11/09 -
Price 1.18 1.80 2.25 2.12 2.09 2.09 1.69 -
P/RPS 15.17 17.34 14.43 21.19 21.34 116.11 56.47 -19.66%
P/EPS 112.15 114.24 53.57 107.61 159.54 486.05 545.16 -23.15%
EY 0.89 0.88 1.87 0.93 0.63 0.21 0.18 30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.35 1.70 1.80 1.92 2.99 2.86 -18.62%

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