[UAC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 3.09%
YoY- -42.98%
Quarter Report
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 132,446 90,941 40,270 183,887 150,493 100,516 48,472 95.32%
PBT 15,328 11,252 4,011 17,777 15,282 10,431 4,101 140.64%
Tax -2,292 -1,918 -676 -4,899 -2,790 -2,217 -861 91.96%
NP 13,036 9,334 3,335 12,878 12,492 8,214 3,240 152.75%
-
NP to SH 13,036 9,334 3,335 12,878 12,492 8,214 3,240 152.75%
-
Tax Rate 14.95% 17.05% 16.85% 27.56% 18.26% 21.25% 20.99% -
Total Cost 119,410 81,607 36,935 171,009 138,001 92,302 45,232 90.90%
-
Net Worth 302,834 305,922 305,212 302,048 301,325 304,304 309,103 -1.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13,393 8,932 - 16,367 8,928 8,928 - -
Div Payout % 102.74% 95.69% - 127.09% 71.47% 108.70% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 302,834 305,922 305,212 302,048 301,325 304,304 309,103 -1.35%
NOSH 74,406 74,433 74,441 74,396 74,401 74,402 74,482 -0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.84% 10.26% 8.28% 7.00% 8.30% 8.17% 6.68% -
ROE 4.30% 3.05% 1.09% 4.26% 4.15% 2.70% 1.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 178.00 122.18 54.10 247.17 202.27 135.10 65.08 95.45%
EPS 17.52 12.54 4.48 17.31 16.79 11.04 4.35 152.92%
DPS 18.00 12.00 0.00 22.00 12.00 12.00 0.00 -
NAPS 4.07 4.11 4.10 4.06 4.05 4.09 4.15 -1.28%
Adjusted Per Share Value based on latest NOSH - 74,230
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 178.04 122.25 54.13 247.19 202.30 135.12 65.16 95.32%
EPS 17.52 12.55 4.48 17.31 16.79 11.04 4.36 152.54%
DPS 18.00 12.01 0.00 22.00 12.00 12.00 0.00 -
NAPS 4.0708 4.1123 4.1028 4.0603 4.0505 4.0906 4.1551 -1.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.23 2.88 2.92 2.57 2.96 3.88 4.12 -
P/RPS 1.81 2.36 5.40 1.04 1.46 2.87 6.33 -56.56%
P/EPS 18.44 22.97 65.18 14.85 17.63 35.14 94.71 -66.37%
EY 5.42 4.35 1.53 6.74 5.67 2.85 1.06 196.50%
DY 5.57 4.17 0.00 8.56 4.05 3.09 0.00 -
P/NAPS 0.79 0.70 0.71 0.63 0.73 0.95 0.99 -13.95%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 11/08/09 13/05/09 18/02/09 11/11/08 11/08/08 13/05/08 -
Price 3.16 3.10 2.90 3.10 2.72 3.70 4.20 -
P/RPS 1.78 2.54 5.36 1.25 1.34 2.74 6.45 -57.57%
P/EPS 18.04 24.72 64.73 17.91 16.20 33.51 96.55 -67.28%
EY 5.54 4.05 1.54 5.58 6.17 2.98 1.04 204.70%
DY 5.70 3.87 0.00 7.10 4.41 3.24 0.00 -
P/NAPS 0.78 0.75 0.71 0.76 0.67 0.90 1.01 -15.81%

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