[UEMS] YoY TTM 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- 35.18%
YoY- -72.4%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,845,745 1,383,130 403,300 379,969 552,342 35.17%
PBT 466,846 346,047 165,496 30,275 92,970 49.65%
Tax -77,973 -49,131 -6,851 -3,562 -3,480 117.45%
NP 388,873 296,916 158,645 26,713 89,490 44.34%
-
NP to SH 387,646 296,511 157,720 24,715 89,554 44.20%
-
Tax Rate 16.70% 14.20% 4.14% 11.77% 3.74% -
Total Cost 1,456,872 1,086,214 244,655 353,256 462,852 33.17%
-
Net Worth 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 45.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 45.08%
NOSH 4,331,268 4,168,702 3,648,372 2,432,258 2,215,999 18.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 21.07% 21.47% 39.34% 7.03% 16.20% -
ROE 7.58% 6.53% 6.18% 1.72% 7.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.61 33.18 11.05 15.62 24.93 14.32%
EPS 8.95 7.11 4.32 1.02 4.04 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.09 0.70 0.59 0.52 22.71%
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 CAGR
RPS 36.49 27.34 7.97 7.51 10.92 35.17%
EPS 7.66 5.86 3.12 0.49 1.77 44.19%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0104 0.8983 0.5049 0.2837 0.2278 45.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.68 1.75 2.34 1.56 2.38 -
P/RPS 3.94 5.27 21.17 9.99 9.55 -19.84%
P/EPS 18.77 24.60 54.13 153.52 58.89 -24.84%
EY 5.33 4.06 1.85 0.65 1.70 33.04%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.61 3.34 2.64 4.58 -25.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/12 24/11/11 29/11/10 11/11/09 - -
Price 2.12 2.09 2.09 1.69 0.00 -
P/RPS 4.97 6.30 18.91 10.82 0.00 -
P/EPS 23.69 29.38 48.35 166.32 0.00 -
EY 4.22 3.40 2.07 0.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.92 2.99 2.86 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