[UAC] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 65.77%
YoY- 65.49%
Quarter Report
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 39,943 42,056 46,399 41,340 43,087 50,132 48,485 -12.10%
PBT 4,898 5,786 9,703 10,479 7,770 11,166 11,425 -43.11%
Tax -292 -1,523 -2,523 -1,526 -2,369 -3,069 -2,960 -78.62%
NP 4,606 4,263 7,180 8,953 5,401 8,097 8,465 -33.32%
-
NP to SH 4,606 4,263 7,180 8,953 5,401 8,097 8,465 -33.32%
-
Tax Rate 5.96% 26.32% 26.00% 14.56% 30.49% 27.49% 25.91% -
Total Cost 35,337 37,793 39,219 32,387 37,686 42,035 40,020 -7.95%
-
Net Worth 299,129 300,567 308,457 300,411 291,165 293,154 283,891 3.54%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 8,927 - 14,835 - 8,905 - -
Div Payout % - 209.42% - 165.70% - 109.99% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 299,129 300,567 308,457 300,411 291,165 293,154 283,891 3.54%
NOSH 74,410 74,397 74,327 74,175 74,087 74,216 73,930 0.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.53% 10.14% 15.47% 21.66% 12.54% 16.15% 17.46% -
ROE 1.54% 1.42% 2.33% 2.98% 1.85% 2.76% 2.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.68 56.53 62.43 55.73 58.16 67.55 65.58 -12.48%
EPS 6.19 5.73 9.66 12.07 7.29 10.91 11.45 -33.61%
DPS 0.00 12.00 0.00 20.00 0.00 12.00 0.00 -
NAPS 4.02 4.04 4.15 4.05 3.93 3.95 3.84 3.09%
Adjusted Per Share Value based on latest NOSH - 74,175
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.69 56.53 62.37 55.57 57.92 67.39 65.18 -12.11%
EPS 6.19 5.73 9.65 12.03 7.26 10.88 11.38 -33.34%
DPS 0.00 12.00 0.00 19.94 0.00 11.97 0.00 -
NAPS 4.021 4.0403 4.1464 4.0382 3.914 3.9407 3.8162 3.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.60 4.74 4.32 3.98 4.30 4.52 4.84 -
P/RPS 8.57 8.39 6.92 7.14 7.39 6.69 7.38 10.46%
P/EPS 74.31 82.72 44.72 32.97 58.98 41.43 42.27 45.61%
EY 1.35 1.21 2.24 3.03 1.70 2.41 2.37 -31.26%
DY 0.00 2.53 0.00 5.03 0.00 2.65 0.00 -
P/NAPS 1.14 1.17 1.04 0.98 1.09 1.14 1.26 -6.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 20/08/07 23/05/07 14/02/07 21/11/06 21/08/06 17/05/06 -
Price 4.50 4.50 4.70 3.88 4.34 4.34 4.58 -
P/RPS 8.38 7.96 7.53 6.96 7.46 6.43 6.98 12.94%
P/EPS 72.70 78.53 48.65 32.15 59.53 39.78 40.00 48.87%
EY 1.38 1.27 2.06 3.11 1.68 2.51 2.50 -32.68%
DY 0.00 2.67 0.00 5.15 0.00 2.76 0.00 -
P/NAPS 1.12 1.11 1.13 0.96 1.10 1.10 1.19 -3.95%

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