[UAC] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.08%
YoY- -8.66%
Quarter Report
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 177,516 167,528 165,455 169,738 172,882 180,958 183,044 -2.02%
PBT 22,158 21,614 27,216 30,866 33,738 39,118 40,840 -33.50%
Tax -2,803 -2,970 -4,632 -5,864 -7,941 -9,487 -9,924 -56.98%
NP 19,355 18,644 22,584 25,002 25,797 29,631 30,916 -26.83%
-
NP to SH 19,355 18,644 22,584 25,002 25,797 29,631 30,916 -26.83%
-
Tax Rate 12.65% 13.74% 17.02% 19.00% 23.54% 24.25% 24.30% -
Total Cost 158,161 148,884 142,871 144,736 147,085 151,327 152,128 2.62%
-
Net Worth 304,545 309,103 305,909 299,129 300,567 308,457 300,411 0.91%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 22,332 22,325 22,325 23,762 23,762 23,741 23,741 -4.00%
Div Payout % 115.39% 119.74% 98.85% 95.04% 92.11% 80.12% 76.79% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 304,545 309,103 305,909 299,129 300,567 308,457 300,411 0.91%
NOSH 74,461 74,482 74,430 74,410 74,397 74,327 74,175 0.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.90% 11.13% 13.65% 14.73% 14.92% 16.37% 16.89% -
ROE 6.36% 6.03% 7.38% 8.36% 8.58% 9.61% 10.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 238.40 224.92 222.29 228.11 232.37 243.46 246.77 -2.27%
EPS 25.99 25.03 30.34 33.60 34.67 39.87 41.68 -27.03%
DPS 30.00 30.00 30.00 32.00 32.00 32.00 32.00 -4.21%
NAPS 4.09 4.15 4.11 4.02 4.04 4.15 4.05 0.65%
Adjusted Per Share Value based on latest NOSH - 74,410
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 238.62 225.20 222.41 228.17 232.39 243.25 246.05 -2.02%
EPS 26.02 25.06 30.36 33.61 34.68 39.83 41.56 -26.83%
DPS 30.02 30.01 30.01 31.94 31.94 31.91 31.91 -3.99%
NAPS 4.0938 4.1551 4.1122 4.021 4.0403 4.1464 4.0382 0.91%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.88 4.12 4.30 4.60 4.74 4.32 3.98 -
P/RPS 1.63 1.83 1.93 2.02 2.04 1.77 1.61 0.82%
P/EPS 14.93 16.46 14.17 13.69 13.67 10.84 9.55 34.73%
EY 6.70 6.08 7.06 7.30 7.32 9.23 10.47 -25.76%
DY 7.73 7.28 6.98 6.96 6.75 7.41 8.04 -2.58%
P/NAPS 0.95 0.99 1.05 1.14 1.17 1.04 0.98 -2.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 13/05/08 25/02/08 02/11/07 20/08/07 23/05/07 14/02/07 -
Price 3.70 4.20 4.26 4.50 4.50 4.70 3.88 -
P/RPS 1.55 1.87 1.92 1.97 1.94 1.93 1.57 -0.85%
P/EPS 14.23 16.78 14.04 13.39 12.98 11.79 9.31 32.72%
EY 7.03 5.96 7.12 7.47 7.71 8.48 10.74 -24.63%
DY 8.11 7.14 7.04 7.11 7.11 6.81 8.25 -1.13%
P/NAPS 0.90 1.01 1.04 1.12 1.11 1.13 0.96 -4.21%

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