[UEMS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.25%
YoY- 72.22%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,100,810 2,289,654 1,820,647 1,040,522 410,418 385,542 540,254 25.38%
PBT 437,204 754,496 424,837 292,619 161,287 24,754 80,477 32.57%
Tax -40,131 -149,734 -66,336 -34,330 -11,136 -4,937 -2,253 61.56%
NP 397,073 604,762 358,501 258,289 150,151 19,817 78,224 31.07%
-
NP to SH 396,770 605,018 356,930 257,589 149,572 18,283 78,041 31.11%
-
Tax Rate 9.18% 19.85% 15.61% 11.73% 6.90% 19.94% 2.80% -
Total Cost 1,703,737 1,684,892 1,462,146 782,233 260,267 365,725 462,030 24.28%
-
Net Worth 5,998,353 5,677,169 5,012,084 4,221,290 2,296,113 1,713,029 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 174,203 129,854 - - - - - -
Div Payout % 43.91% 21.46% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,998,353 5,677,169 5,012,084 4,221,290 2,296,113 1,713,029 0 -
NOSH 4,537,436 4,435,289 4,320,763 4,098,340 3,280,162 2,953,499 1,904,999 15.55%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.90% 26.41% 19.69% 24.82% 36.58% 5.14% 14.48% -
ROE 6.61% 10.66% 7.12% 6.10% 6.51% 1.07% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.23 51.62 42.14 25.39 12.51 13.05 28.36 8.48%
EPS 8.73 13.64 8.26 6.29 4.56 0.62 4.10 13.41%
DPS 3.83 2.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.16 1.03 0.70 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,098,340
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.53 45.26 35.99 20.57 8.11 7.62 10.68 25.38%
EPS 7.84 11.96 7.06 5.09 2.96 0.36 1.54 31.14%
DPS 3.44 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1858 1.1223 0.9908 0.8345 0.4539 0.3386 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.03 3.12 2.08 2.81 1.46 1.56 2.94 -
P/RPS 4.39 6.04 4.94 11.07 11.67 11.95 10.37 -13.34%
P/EPS 23.25 22.87 25.18 44.71 32.02 252.01 71.77 -17.11%
EY 4.30 4.37 3.97 2.24 3.12 0.40 1.39 20.69%
DY 1.89 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.44 1.79 2.73 2.09 2.69 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 29/08/13 29/08/12 25/08/11 27/08/10 20/08/09 - -
Price 1.94 2.44 1.89 2.10 1.64 1.58 0.00 -
P/RPS 4.20 4.73 4.49 8.27 13.11 12.10 0.00 -
P/EPS 22.22 17.89 22.88 33.41 35.97 255.24 0.00 -
EY 4.50 5.59 4.37 2.99 2.78 0.39 0.00 -
DY 1.98 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.91 1.63 2.04 2.34 2.72 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