[UAC] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -38.29%
YoY- -13.46%
Quarter Report
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 53,775 47,068 45,731 41,505 50,671 40,270 33,394 37.50%
PBT 3,547 6,693 7,393 4,076 7,241 4,011 2,495 26.51%
Tax -820 -1,591 -729 -374 -1,242 -676 -2,109 -46.82%
NP 2,727 5,102 6,664 3,702 5,999 3,335 386 269.50%
-
NP to SH 2,727 5,102 6,664 3,702 5,999 3,335 386 269.50%
-
Tax Rate 23.12% 23.77% 9.86% 9.18% 17.15% 16.85% 84.53% -
Total Cost 51,048 41,966 39,067 37,803 44,672 36,935 33,008 33.84%
-
Net Worth 311,444 308,648 305,681 302,553 305,904 305,212 301,376 2.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,940 - 5,949 4,460 8,931 - 7,423 13.23%
Div Payout % 327.87% - 89.29% 120.48% 148.88% - 1,923.08% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 311,444 308,648 305,681 302,553 305,904 305,212 301,376 2.22%
NOSH 74,508 74,373 74,374 74,337 74,429 74,441 74,230 0.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.07% 10.84% 14.57% 8.92% 11.84% 8.28% 1.16% -
ROE 0.88% 1.65% 2.18% 1.22% 1.96% 1.09% 0.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.17 63.29 61.49 55.83 68.08 54.10 44.99 37.15%
EPS 3.66 6.86 8.96 4.98 8.06 4.48 0.52 268.58%
DPS 12.00 0.00 8.00 6.00 12.00 0.00 10.00 12.96%
NAPS 4.18 4.15 4.11 4.07 4.11 4.10 4.06 1.96%
Adjusted Per Share Value based on latest NOSH - 74,337
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.29 63.27 61.47 55.79 68.11 54.13 44.89 37.50%
EPS 3.67 6.86 8.96 4.98 8.06 4.48 0.52 269.25%
DPS 12.02 0.00 8.00 6.00 12.01 0.00 9.98 13.23%
NAPS 4.1866 4.149 4.1091 4.067 4.1121 4.1028 4.0512 2.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.59 3.45 3.49 3.23 2.88 2.92 2.57 -
P/RPS 4.97 5.45 5.68 5.79 4.23 5.40 5.71 -8.86%
P/EPS 98.09 50.29 38.95 64.86 35.73 65.18 494.23 -66.07%
EY 1.02 1.99 2.57 1.54 2.80 1.53 0.20 197.17%
DY 3.34 0.00 2.29 1.86 4.17 0.00 3.89 -9.68%
P/NAPS 0.86 0.83 0.85 0.79 0.70 0.71 0.63 23.12%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 12/05/10 22/02/10 05/11/09 11/08/09 13/05/09 18/02/09 -
Price 3.76 3.52 3.25 3.16 3.10 2.90 3.10 -
P/RPS 5.21 5.56 5.29 5.66 4.55 5.36 6.89 -17.04%
P/EPS 102.73 51.31 36.27 63.45 38.46 64.73 596.15 -69.13%
EY 0.97 1.95 2.76 1.58 2.60 1.54 0.17 220.33%
DY 3.19 0.00 2.46 1.90 3.87 0.00 3.23 -0.82%
P/NAPS 0.90 0.85 0.79 0.78 0.75 0.71 0.76 11.96%

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