[UAC] YoY Annualized 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- -6.89%
YoY- 4.35%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 202,928 192,340 198,221 176,594 200,657 171,197 188,938 1.19%
PBT 14,584 9,188 18,066 20,437 20,376 27,182 40,481 -15.63%
Tax -3,286 -1,961 -4,324 -3,056 -3,720 -5,784 -11,197 -18.46%
NP 11,297 7,226 13,742 17,381 16,656 21,398 29,284 -14.66%
-
NP to SH 11,297 7,226 13,742 17,381 16,656 21,398 29,284 -14.66%
-
Tax Rate 22.53% 21.34% 23.93% 14.95% 18.26% 21.28% 27.66% -
Total Cost 191,630 185,113 184,478 159,213 184,001 149,798 159,654 3.08%
-
Net Worth 313,924 303,758 308,837 302,834 301,325 298,966 291,308 1.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 11,912 15,876 17,857 11,904 11,899 11,859 -
Div Payout % - 164.84% 115.52% 102.74% 71.47% 55.61% 40.50% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 313,924 303,758 308,837 302,834 301,325 298,966 291,308 1.25%
NOSH 74,389 74,450 74,418 74,406 74,401 74,369 74,124 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.57% 3.76% 6.93% 9.84% 8.30% 12.50% 15.50% -
ROE 3.60% 2.38% 4.45% 5.74% 5.53% 7.16% 10.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 272.79 258.35 266.36 237.34 269.70 230.20 254.89 1.13%
EPS 15.19 9.71 18.47 23.36 22.39 28.77 39.51 -14.71%
DPS 0.00 16.00 21.33 24.00 16.00 16.00 16.00 -
NAPS 4.22 4.08 4.15 4.07 4.05 4.02 3.93 1.19%
Adjusted Per Share Value based on latest NOSH - 74,337
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 272.78 258.55 266.46 237.39 269.73 230.13 253.98 1.19%
EPS 15.19 9.71 18.47 23.36 22.39 28.76 39.36 -14.66%
DPS 0.00 16.01 21.34 24.00 16.00 16.00 15.94 -
NAPS 4.2199 4.0832 4.1515 4.0708 4.0505 4.0188 3.9159 1.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.24 2.83 3.60 3.23 2.96 4.60 4.30 -
P/RPS 1.55 1.10 1.35 1.36 1.10 2.00 1.69 -1.42%
P/EPS 27.92 29.16 19.49 13.83 13.22 15.99 10.88 16.99%
EY 3.58 3.43 5.13 7.23 7.56 6.26 9.19 -14.52%
DY 0.00 5.65 5.93 7.43 5.41 3.48 3.72 -
P/NAPS 1.00 0.69 0.87 0.79 0.73 1.14 1.09 -1.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 09/11/11 08/11/10 05/11/09 11/11/08 02/11/07 21/11/06 -
Price 4.30 3.01 3.55 3.16 2.72 4.50 4.34 -
P/RPS 1.58 1.17 1.33 1.33 1.01 1.95 1.70 -1.21%
P/EPS 28.31 31.01 19.22 13.53 12.15 15.64 10.99 17.06%
EY 3.53 3.22 5.20 7.39 8.23 6.39 9.10 -14.58%
DY 0.00 5.32 6.01 7.59 5.88 3.56 3.69 -
P/NAPS 1.02 0.74 0.86 0.78 0.67 1.12 1.10 -1.24%

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