[UMCCA] QoQ TTM Result on 31-Jan-2006 [#3]

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
TTM Result
Revenue	111,405	111,722	114,008	113,472	116,276	105,191	100,012	7.43%
YoY %	-0.28%	-2.01%	0.47%	-2.41%	10.54%	5.18%	-	-
Horiz. %	111.39%	111.71%	113.99%	113.46%	116.26%	105.18%	100.00%	-
PBT	35,117	30,660	29,419	29,052	33,412	32,273	33,417	3.35%
YoY %	14.54%	4.22%	1.26%	-13.05%	3.53%	-3.42%	-	-
Horiz. %	105.09%	91.75%	88.04%	86.94%	99.99%	96.58%	100.00%	-
Tax	-6,542	-5,554	-5,323	2,612	1,255	536	159	-
YoY %	-17.79%	-4.34%	-303.79%	108.13%	134.14%	237.11%	-	-
Horiz. %	-4,114.47%	-3,493.08%	-3,347.80%	1,642.77%	789.31%	337.11%	100.00%	-
NP	28,575	25,106	24,096	31,664	34,667	32,809	33,576	-10.16%
YoY %	13.82%	4.19%	-23.90%	-8.66%	5.66%	-2.28%	-	-
Horiz. %	85.11%	74.77%	71.77%	94.31%	103.25%	97.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,575	25,106	24,096	31,664	34,667	32,809	33,576	-10.16%
YoY %	13.82%	4.19%	-23.90%	-8.66%	5.66%	-2.28%	-	-
Horiz. %	85.11%	74.77%	71.77%	94.31%	103.25%	97.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.63%	18.11%	18.09%	-8.99%	-3.76%	-1.66%	-0.48%	-
YoY %	2.87%	0.11%	301.22%	-139.10%	-126.51%	-245.83%	-	-
Horiz. %	-3,881.25%	-3,772.92%	-3,768.75%	1,872.92%	783.33%	345.83%	100.00%	-
Total Cost	82,830	86,616	89,912	81,808	81,609	72,382	66,436	15.79%
YoY %	-4.37%	-3.67%	9.91%	0.24%	12.75%	8.95%	-	-
Horiz. %	124.68%	130.38%	135.34%	123.14%	122.84%	108.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,092	563,107	557,420	552,369	533,050	531,867	526,824	5.01%
YoY %	0.71%	1.02%	0.91%	3.62%	0.22%	0.96%	-	-
Horiz. %	107.64%	106.89%	105.81%	104.85%	101.18%	100.96%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Dividend
Div	18,763	17,416	17,416	14,739	14,739	14,742	14,742	17.39%
YoY %	7.73%	0.00%	18.16%	0.00%	-0.02%	0.00%	-	-
Horiz. %	127.28%	118.14%	118.14%	99.98%	99.98%	100.00%	100.00%	-
Div Payout %	65.66%	69.37%	72.28%	46.55%	42.52%	44.93%	43.91%	-
YoY %	-5.35%	-4.03%	55.27%	9.48%	-5.36%	2.32%	-	-
Horiz. %	149.53%	157.98%	164.61%	106.01%	96.83%	102.32%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Equity
Net Worth	567,092	563,107	557,420	552,369	533,050	531,867	526,824	5.01%
YoY %	0.71%	1.02%	0.91%	3.62%	0.22%	0.96%	-	-
Horiz. %	107.64%	106.89%	105.81%	104.85%	101.18%	100.96%	100.00%	-
NOSH	134,064	134,073	133,995	134,070	133,932	133,971	134,052	0.00%
YoY %	-0.01%	0.06%	-0.06%	0.10%	-0.03%	-0.06%	-	-
Horiz. %	100.01%	100.02%	99.96%	100.01%	99.91%	99.94%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Ratio Analysis
NP Margin	25.65%	22.47%	21.14%	27.90%	29.81%	31.19%	33.57%	-
YoY %	14.15%	6.29%	-24.23%	-6.41%	-4.42%	-7.09%	-	-
Horiz. %	76.41%	66.93%	62.97%	83.11%	88.80%	92.91%	100.00%	-
ROE	5.04%	4.46%	4.32%	5.73%	6.50%	6.17%	6.37%	-
YoY %	13.00%	3.24%	-24.61%	-11.85%	5.35%	-3.14%	-	-
Horiz. %	79.12%	70.02%	67.82%	89.95%	102.04%	96.86%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Per Share
RPS	83.10	83.33	85.08	84.64	86.82	78.52	74.61	7.42%
YoY %	-0.28%	-2.06%	0.52%	-2.51%	10.57%	5.24%	-	-
Horiz. %	111.38%	111.69%	114.03%	113.44%	116.37%	105.24%	100.00%	-
EPS	21.31	18.73	17.98	23.62	25.88	24.49	25.05	-10.19%
YoY %	13.77%	4.17%	-23.88%	-8.73%	5.68%	-2.24%	-	-
Horiz. %	85.07%	74.77%	71.78%	94.29%	103.31%	97.76%	100.00%	-
DPS	14.00	13.00	13.00	11.00	11.00	11.00	11.00	17.39%
YoY %	7.69%	0.00%	18.18%	0.00%	0.00%	0.00%	-	-
Horiz. %	127.27%	118.18%	118.18%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.23	4.20	4.16	4.12	3.98	3.97	3.93	5.01%
YoY %	0.71%	0.96%	0.97%	3.52%	0.25%	1.02%	-	-
Horiz. %	107.63%	106.87%	105.85%	104.83%	101.27%	101.02%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 134,070
RPS	53.10	53.25	54.34	54.09	55.43	50.14	47.67	7.43%
YoY %	-0.28%	-2.01%	0.46%	-2.42%	10.55%	5.18%	-	-
Horiz. %	111.39%	111.71%	113.99%	113.47%	116.28%	105.18%	100.00%	-
EPS	13.62	11.97	11.49	15.09	16.52	15.64	16.00	-10.15%
YoY %	13.78%	4.18%	-23.86%	-8.66%	5.63%	-2.25%	-	-
Horiz. %	85.12%	74.81%	71.81%	94.31%	103.25%	97.75%	100.00%	-
DPS	8.94	8.30	8.30	7.03	7.03	7.03	7.03	17.32%
YoY %	7.71%	0.00%	18.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	127.17%	118.07%	118.07%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.7031	2.6842	2.657	2.633	2.5409	2.5352	2.5112	5.01%
YoY %	0.70%	1.02%	0.91%	3.62%	0.22%	0.96%	-	-
Horiz. %	107.64%	106.89%	105.81%	104.85%	101.18%	100.96%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/06	31/07/06	28/04/06	31/01/06	31/10/05	29/07/05	29/04/05	-
Price	4.48	4.40	4.78	4.38	3.90	3.68	3.54	-
P/RPS	5.39	5.28	5.62	5.18	4.49	4.69	4.74	8.91%
YoY %	2.08%	-6.05%	8.49%	15.37%	-4.26%	-1.05%	-	-
Horiz. %	113.71%	111.39%	118.57%	109.28%	94.73%	98.95%	100.00%	-
P/EPS	21.02	23.50	26.58	18.55	15.07	15.03	14.13	30.22%
YoY %	-10.55%	-11.59%	43.29%	23.09%	0.27%	6.37%	-	-
Horiz. %	148.76%	166.31%	188.11%	131.28%	106.65%	106.37%	100.00%	-
EY	4.76	4.26	3.76	5.39	6.64	6.65	7.08	-23.19%
YoY %	11.74%	13.30%	-30.24%	-18.83%	-0.15%	-6.07%	-	-
Horiz. %	67.23%	60.17%	53.11%	76.13%	93.79%	93.93%	100.00%	-
DY	3.13	2.95	2.72	2.51	2.82	2.99	3.11	0.42%
YoY %	6.10%	8.46%	8.37%	-10.99%	-5.69%	-3.86%	-	-
Horiz. %	100.64%	94.86%	87.46%	80.71%	90.68%	96.14%	100.00%	-
P/NAPS	1.06	1.05	1.15	1.06	0.98	0.93	0.90	11.49%
YoY %	0.95%	-8.70%	8.49%	8.16%	5.38%	3.33%	-	-
Horiz. %	117.78%	116.67%	127.78%	117.78%	108.89%	103.33%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	20/12/06	22/09/06	27/06/06	29/03/06	21/12/05	21/09/05	29/06/05	-
Price	4.42	4.54	4.26	4.32	3.96	3.74	3.50	-
P/RPS	5.32	5.45	5.01	5.10	4.56	4.76	4.69	8.74%
YoY %	-2.39%	8.78%	-1.76%	11.84%	-4.20%	1.49%	-	-
Horiz. %	113.43%	116.20%	106.82%	108.74%	97.23%	101.49%	100.00%	-
P/EPS	20.74	24.24	23.69	18.29	15.30	15.27	13.97	30.04%
YoY %	-14.44%	2.32%	29.52%	19.54%	0.20%	9.31%	-	-
Horiz. %	148.46%	173.51%	169.58%	130.92%	109.52%	109.31%	100.00%	-
EY	4.82	4.12	4.22	5.47	6.54	6.55	7.16	-23.13%
YoY %	16.99%	-2.37%	-22.85%	-16.36%	-0.15%	-8.52%	-	-
Horiz. %	67.32%	57.54%	58.94%	76.40%	91.34%	91.48%	100.00%	-
DY	3.17	2.86	3.05	2.55	2.78	2.94	3.14	0.63%
YoY %	10.84%	-6.23%	19.61%	-8.27%	-5.44%	-6.37%	-	-
Horiz. %	100.96%	91.08%	97.13%	81.21%	88.54%	93.63%	100.00%	-
P/NAPS	1.04	1.08	1.02	1.05	0.99	0.94	0.89	10.91%
YoY %	-3.70%	5.88%	-2.86%	6.06%	5.32%	5.62%	-	-
Horiz. %	116.85%	121.35%	114.61%	117.98%	111.24%	105.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos