[UAC] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -23.28%
YoY- -16.12%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 207,834 199,020 201,686 181,882 201,032 176,910 197,234 0.87%
PBT 13,440 13,394 20,480 22,504 20,862 30,978 45,182 -18.28%
Tax -2,118 -2,786 -4,822 -3,836 -4,434 -8,092 -12,058 -25.14%
NP 11,322 10,608 15,658 18,668 16,428 22,886 33,124 -16.36%
-
NP to SH 11,322 10,608 15,658 18,668 16,428 22,886 33,124 -16.36%
-
Tax Rate 15.76% 20.80% 23.54% 17.05% 21.25% 26.12% 26.69% -
Total Cost 196,512 188,412 186,028 163,214 184,604 154,024 164,110 3.04%
-
Net Worth 312,433 313,925 311,076 305,922 304,304 300,388 292,575 1.09%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 14,877 17,860 17,864 17,856 17,844 17,776 -
Div Payout % - 140.25% 114.07% 95.69% 108.70% 77.97% 53.67% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 312,433 313,925 311,076 305,922 304,304 300,388 292,575 1.09%
NOSH 74,388 74,389 74,420 74,433 74,402 74,353 74,069 0.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.45% 5.33% 7.76% 10.26% 8.17% 12.94% 16.79% -
ROE 3.62% 3.38% 5.03% 6.10% 5.40% 7.62% 11.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 279.39 267.54 271.01 244.35 270.20 237.93 266.28 0.80%
EPS 15.22 14.26 21.04 25.08 22.08 30.78 44.72 -16.42%
DPS 0.00 20.00 24.00 24.00 24.00 24.00 24.00 -
NAPS 4.20 4.22 4.18 4.11 4.09 4.04 3.95 1.02%
Adjusted Per Share Value based on latest NOSH - 74,508
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 279.38 267.53 271.11 244.49 270.24 237.81 265.13 0.87%
EPS 15.22 14.26 21.05 25.09 22.08 30.76 44.53 -16.36%
DPS 0.00 20.00 24.01 24.01 24.00 23.99 23.90 -
NAPS 4.1999 4.2199 4.1816 4.1123 4.0906 4.0379 3.9329 1.09%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.11 3.17 3.59 2.88 3.88 4.74 4.52 -
P/RPS 1.47 1.18 1.32 1.18 1.44 1.99 1.70 -2.39%
P/EPS 27.00 22.23 17.06 11.48 17.57 15.40 10.11 17.77%
EY 3.70 4.50 5.86 8.71 5.69 6.49 9.89 -15.10%
DY 0.00 6.31 6.69 8.33 6.19 5.06 5.31 -
P/NAPS 0.98 0.75 0.86 0.70 0.95 1.17 1.14 -2.48%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 15/08/11 18/08/10 11/08/09 11/08/08 20/08/07 21/08/06 -
Price 4.14 3.09 3.76 3.10 3.70 4.50 4.34 -
P/RPS 1.48 1.15 1.39 1.27 1.37 1.89 1.63 -1.59%
P/EPS 27.20 21.67 17.87 12.36 16.76 14.62 9.70 18.73%
EY 3.68 4.61 5.60 8.09 5.97 6.84 10.30 -15.75%
DY 0.00 6.47 6.38 7.74 6.49 5.33 5.53 -
P/NAPS 0.99 0.73 0.90 0.75 0.90 1.11 1.10 -1.73%

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