[UAC] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.59%
YoY- 52.98%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 200,272 192,372 188,272 161,080 193,888 185,596 193,940 0.53%
PBT 7,900 9,092 26,772 16,044 16,404 38,812 45,700 -25.34%
Tax -1,272 -1,680 -6,364 -2,704 -3,444 -10,092 -11,840 -31.02%
NP 6,628 7,412 20,408 13,340 12,960 28,720 33,860 -23.78%
-
NP to SH 6,628 7,412 20,408 13,340 12,960 28,720 33,860 -23.78%
-
Tax Rate 16.10% 18.48% 23.77% 16.85% 20.99% 26.00% 25.91% -
Total Cost 193,644 184,960 167,864 147,740 180,928 156,876 160,080 3.22%
-
Net Worth 307,622 310,321 308,648 305,212 309,103 308,457 283,891 1.34%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 307,622 310,321 308,648 305,212 309,103 308,457 283,891 1.34%
NOSH 74,304 74,417 74,373 74,441 74,482 74,327 73,930 0.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.31% 3.85% 10.84% 8.28% 6.68% 15.47% 17.46% -
ROE 2.15% 2.39% 6.61% 4.37% 4.19% 9.31% 11.93% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 269.53 258.50 253.15 216.38 260.31 249.70 262.33 0.45%
EPS 8.92 9.96 27.44 17.92 17.40 38.64 45.80 -23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.14 4.17 4.15 4.10 4.15 4.15 3.84 1.26%
Adjusted Per Share Value based on latest NOSH - 74,373
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 269.21 258.59 253.08 216.53 260.63 249.49 260.70 0.53%
EPS 8.91 9.96 27.43 17.93 17.42 38.61 45.52 -23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1352 4.1715 4.149 4.1028 4.1551 4.1464 3.8162 1.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.94 3.30 3.45 2.92 4.12 4.32 4.84 -
P/RPS 1.09 1.28 1.36 1.35 1.58 1.73 1.85 -8.43%
P/EPS 32.96 33.13 12.57 16.29 23.68 11.18 10.57 20.84%
EY 3.03 3.02 7.95 6.14 4.22 8.94 9.46 -17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.83 0.71 0.99 1.04 1.26 -9.10%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 13/05/11 12/05/10 13/05/09 13/05/08 23/05/07 17/05/06 -
Price 2.88 3.27 3.52 2.90 4.20 4.70 4.58 -
P/RPS 1.07 1.26 1.39 1.34 1.61 1.88 1.75 -7.86%
P/EPS 32.29 32.83 12.83 16.18 24.14 12.16 10.00 21.55%
EY 3.10 3.05 7.80 6.18 4.14 8.22 10.00 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.85 0.71 1.01 1.13 1.19 -8.45%

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