[UEMS] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 35.0%
YoY- 78.93%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,590,171 2,677,568 2,129,104 2,324,570 1,819,204 619,122 391,101 26.30%
PBT 284,030 593,962 482,820 747,970 400,552 227,856 128,967 14.05%
Tax -77,162 -122,581 -52,998 -142,832 -60,900 -18,012 -13,548 33.60%
NP 206,868 471,381 429,822 605,138 339,652 209,844 115,419 10.20%
-
NP to SH 207,092 471,542 429,579 605,271 338,277 209,001 115,133 10.26%
-
Tax Rate 27.17% 20.64% 10.98% 19.10% 15.20% 7.90% 10.51% -
Total Cost 1,383,303 2,206,187 1,699,282 1,719,432 1,479,552 409,278 275,682 30.81%
-
Net Worth 6,806,154 6,352,410 6,061,726 5,536,629 4,897,058 3,841,309 1,522,661 28.31%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 72,598 136,123 174,203 129,854 - - - -
Div Payout % 35.06% 28.87% 40.55% 21.45% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 6,806,154 6,352,410 6,061,726 5,536,629 4,897,058 3,841,309 1,522,661 28.31%
NOSH 4,537,436 4,537,436 4,537,436 4,325,491 4,333,680 4,001,363 2,416,923 11.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.01% 17.60% 20.19% 26.03% 18.67% 33.89% 29.51% -
ROE 3.04% 7.42% 7.09% 10.93% 6.91% 5.44% 7.56% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.05 59.01 47.07 53.74 41.98 15.47 16.18 13.73%
EPS 4.56 10.39 9.50 13.99 7.81 5.22 4.76 -0.71%
DPS 1.60 3.00 3.85 3.00 0.00 0.00 0.00 -
NAPS 1.50 1.40 1.34 1.28 1.13 0.96 0.63 15.54%
Adjusted Per Share Value based on latest NOSH - 4,325,491
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.44 52.93 42.09 45.95 35.96 12.24 7.73 26.31%
EPS 4.09 9.32 8.49 11.97 6.69 4.13 2.28 10.21%
DPS 1.44 2.69 3.44 2.57 0.00 0.00 0.00 -
NAPS 1.3455 1.2558 1.1983 1.0945 0.9681 0.7594 0.301 28.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.14 1.38 2.20 2.73 2.24 2.83 1.69 -
P/RPS 3.25 2.34 4.67 5.08 5.34 18.29 10.44 -17.66%
P/EPS 24.98 13.28 23.17 19.51 28.70 54.18 35.48 -5.67%
EY 4.00 7.53 4.32 5.13 3.48 1.85 2.82 5.99%
DY 1.40 2.17 1.75 1.10 0.00 0.00 0.00 -
P/NAPS 0.76 0.99 1.64 2.13 1.98 2.95 2.68 -18.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 21/05/15 26/05/14 28/05/13 25/05/12 25/05/11 25/05/10 -
Price 1.00 1.16 2.23 3.65 1.96 2.79 1.30 -
P/RPS 2.85 1.97 4.74 6.79 4.67 18.03 8.03 -15.84%
P/EPS 21.91 11.16 23.48 26.08 25.11 53.42 27.29 -3.59%
EY 4.56 8.96 4.26 3.83 3.98 1.87 3.66 3.72%
DY 1.60 2.59 1.73 0.82 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 1.66 2.85 1.73 2.91 2.06 -17.05%

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