[UEMS] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 762.83%
YoY- 37.36%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 573,113 682,609 597,802 276,337 209,924 181,980 222,675 17.04%
PBT 38,294 224,542 155,468 146,269 106,258 6,951 24,221 7.92%
Tax 39,990 -23,344 -14,048 -10,875 -7,906 2,566 -283 -
NP 78,284 201,198 141,420 135,394 98,352 9,517 23,938 21.81%
-
NP to SH 77,956 201,274 140,562 135,361 98,544 8,637 24,002 21.67%
-
Tax Rate -104.43% 10.40% 9.04% 7.43% 7.44% -36.92% 1.17% -
Total Cost 494,829 481,411 456,382 140,943 111,572 172,463 198,737 16.40%
-
Net Worth 5,801,162 5,324,021 4,843,982 2,692,665 1,529,131 1,122,809 1,176,098 30.43%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 174,471 129,854 - - - - - -
Div Payout % 223.81% 64.52% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 5,801,162 5,324,021 4,843,982 2,692,665 1,529,131 1,122,809 1,176,098 30.43%
NOSH 4,537,435 4,328,473 4,324,984 3,638,736 2,427,192 2,159,249 2,400,200 11.18%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.66% 29.47% 23.66% 49.00% 46.85% 5.23% 10.75% -
ROE 1.34% 3.78% 2.90% 5.03% 6.44% 0.77% 2.04% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.14 15.77 13.82 7.59 8.65 8.43 9.28 5.96%
EPS 1.79 4.65 3.25 3.72 3.46 0.40 1.00 10.18%
DPS 4.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.23 1.12 0.74 0.63 0.52 0.49 18.08%
Adjusted Per Share Value based on latest NOSH - 3,638,736
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.33 13.49 11.82 5.46 4.15 3.60 4.40 17.05%
EPS 1.54 3.98 2.78 2.68 1.95 0.17 0.47 21.84%
DPS 3.45 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1468 1.0525 0.9576 0.5323 0.3023 0.222 0.2325 30.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.36 2.10 2.42 2.44 1.49 0.54 3.94 -
P/RPS 17.96 13.32 17.51 32.13 17.23 6.41 42.47 -13.35%
P/EPS 132.05 45.16 74.46 65.59 36.70 135.00 394.00 -16.64%
EY 0.76 2.21 1.34 1.52 2.72 0.74 0.25 20.33%
DY 1.69 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.71 2.16 3.30 2.37 1.04 8.04 -22.27%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 21/02/13 28/02/12 25/02/11 22/02/10 26/02/09 - -
Price 2.10 2.22 2.22 2.76 1.42 0.75 0.00 -
P/RPS 15.98 14.08 16.06 36.34 16.42 8.90 0.00 -
P/EPS 117.50 47.74 68.31 74.19 34.98 187.50 0.00 -
EY 0.85 2.09 1.46 1.35 2.86 0.53 0.00 -
DY 1.90 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.80 1.98 3.73 2.25 1.44 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