[UEMS] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.11%
YoY- 88.0%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,893,437 2,534,784 1,845,745 1,383,130 403,300 379,969 552,342 22.78%
PBT 298,270 872,512 466,846 346,047 165,496 30,275 92,970 21.43%
Tax -12,547 -170,490 -77,973 -49,131 -6,851 -3,562 -3,480 23.81%
NP 285,723 702,022 388,873 296,916 158,645 26,713 89,490 21.33%
-
NP to SH 285,499 702,459 387,646 296,511 157,720 24,715 89,554 21.30%
-
Tax Rate 4.21% 19.54% 16.70% 14.20% 4.14% 11.77% 3.74% -
Total Cost 1,607,714 1,832,762 1,456,872 1,086,214 244,655 353,256 462,852 23.05%
-
Net Worth 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 31.76%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 174,471 129,854 - - - - - -
Div Payout % 61.11% 18.49% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 6,034,790 5,744,106 5,110,897 4,543,885 2,553,860 1,435,032 1,152,319 31.76%
NOSH 4,537,436 4,351,595 4,331,268 4,168,702 3,648,372 2,432,258 2,215,999 12.68%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.09% 27.70% 21.07% 21.47% 39.34% 7.03% 16.20% -
ROE 4.73% 12.23% 7.58% 6.53% 6.18% 1.72% 7.77% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.73 58.25 42.61 33.18 11.05 15.62 24.93 8.96%
EPS 6.29 16.14 8.95 7.11 4.32 1.02 4.04 7.65%
DPS 3.85 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.18 1.09 0.70 0.59 0.52 16.93%
Adjusted Per Share Value based on latest NOSH - 4,168,702
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.43 50.11 36.49 27.34 7.97 7.51 10.92 22.77%
EPS 5.64 13.89 7.66 5.86 3.12 0.49 1.77 21.29%
DPS 3.45 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.193 1.1355 1.0104 0.8983 0.5049 0.2837 0.2278 31.76%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.82 2.55 1.68 1.75 2.34 1.56 2.38 -
P/RPS 4.36 4.38 3.94 5.27 21.17 9.99 9.55 -12.24%
P/EPS 28.93 15.80 18.77 24.60 54.13 153.52 58.89 -11.16%
EY 3.46 6.33 5.33 4.06 1.85 0.65 1.70 12.56%
DY 2.11 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.93 1.42 1.61 3.34 2.64 4.58 -18.21%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 28/11/12 24/11/11 29/11/10 11/11/09 - -
Price 1.80 2.25 2.12 2.09 2.09 1.69 0.00 -
P/RPS 4.31 3.86 4.97 6.30 18.91 10.82 0.00 -
P/EPS 28.61 13.94 23.69 29.38 48.35 166.32 0.00 -
EY 3.50 7.17 4.22 3.40 2.07 0.60 0.00 -
DY 2.14 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.70 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