[UMCCA] YoY Cumulative Quarter Result on 30-Apr-2006 [#4]

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Cumulative Result
Revenue	192,652	222,186	129,645	114,007	100,013	37,486	25,635	39.91%
YoY %	-13.29%	71.38%	13.72%	13.99%	166.80%	46.23%	-	-
Horiz. %	751.52%	866.73%	505.73%	444.73%	390.14%	146.23%	100.00%	-
PBT	91,837	118,111	63,076	29,418	33,418	27,035	23,650	25.34%
YoY %	-22.25%	87.25%	114.41%	-11.97%	23.61%	14.31%	-	-
Horiz. %	388.32%	499.41%	266.71%	124.39%	141.30%	114.31%	100.00%	-
Tax	-20,497	-21,534	-11,173	-5,323	159	-7,659	-5,712	23.70%
YoY %	4.82%	-92.73%	-109.90%	-3,447.80%	102.08%	-34.09%	-	-
Horiz. %	358.84%	377.00%	195.61%	93.19%	-2.78%	134.09%	100.00%	-
NP	71,340	96,577	51,903	24,095	33,577	19,376	17,938	25.84%
YoY %	-26.13%	86.07%	115.41%	-28.24%	73.29%	8.02%	-	-
Horiz. %	397.70%	538.39%	289.35%	134.32%	187.18%	108.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,340	96,577	51,903	24,095	33,577	19,376	17,938	25.84%
YoY %	-26.13%	86.07%	115.41%	-28.24%	73.29%	8.02%	-	-
Horiz. %	397.70%	538.39%	289.35%	134.32%	187.18%	108.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	18.23%	17.71%	18.09%	-0.48%	28.33%	24.15%	-
YoY %	22.44%	2.94%	-2.10%	3,868.75%	-101.69%	17.31%	-	-
Horiz. %	92.42%	75.49%	73.33%	74.91%	-1.99%	117.31%	100.00%	-
Total Cost	121,312	125,609	77,742	89,912	66,436	18,110	7,697	58.27%
YoY %	-3.42%	61.57%	-13.54%	35.34%	266.85%	135.29%	-	-
Horiz. %	1,576.09%	1,631.92%	1,010.03%	1,168.14%	863.14%	235.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	879,020	862,988	596,355	556,009	526,566	498,958	509,996	9.48%
YoY %	1.86%	44.71%	7.26%	5.59%	5.53%	-2.16%	-	-
Horiz. %	172.36%	169.21%	116.93%	109.02%	103.25%	97.84%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Dividend
Div	53,598	73,702	41,543	17,417	14,738	13,234	13,178	26.31%
YoY %	-27.28%	77.41%	138.52%	18.18%	11.36%	0.42%	-	-
Horiz. %	406.72%	559.28%	315.25%	132.17%	111.84%	100.42%	100.00%	-
Div Payout %	75.13%	76.31%	80.04%	72.29%	43.89%	68.31%	73.47%	-
YoY %	-1.55%	-4.66%	10.72%	64.71%	-35.75%	-7.02%	-	-
Horiz. %	102.26%	103.87%	108.94%	98.39%	59.74%	92.98%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Equity
Net Worth	879,020	862,988	596,355	556,009	526,566	498,958	509,996	9.48%
YoY %	1.86%	44.71%	7.26%	5.59%	5.53%	-2.16%	-	-
Horiz. %	172.36%	169.21%	116.93%	109.02%	103.25%	97.84%	100.00%	-
NOSH	133,996	134,004	134,012	133,978	133,986	132,349	131,782	0.27%
YoY %	-0.01%	-0.01%	0.03%	-0.01%	1.24%	0.43%	-	-
Horiz. %	101.68%	101.69%	101.69%	101.67%	101.67%	100.43%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Ratio Analysis
NP Margin	37.03%	43.47%	40.03%	21.13%	33.57%	51.69%	69.97%	-
YoY %	-14.81%	8.59%	89.45%	-37.06%	-35.06%	-26.13%	-	-
Horiz. %	52.92%	62.13%	57.21%	30.20%	47.98%	73.87%	100.00%	-
ROE	8.12%	11.19%	8.70%	4.33%	6.38%	3.88%	3.52%	-
YoY %	-27.44%	28.62%	100.92%	-32.13%	64.43%	10.23%	-	-
Horiz. %	230.68%	317.90%	247.16%	123.01%	181.25%	110.23%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Per Share
RPS	143.77	165.80	96.74	85.09	74.64	28.32	19.45	39.52%
YoY %	-13.29%	71.39%	13.69%	14.00%	163.56%	45.60%	-	-
Horiz. %	739.18%	852.44%	497.38%	437.48%	383.75%	145.60%	100.00%	-
EPS	53.24	72.07	38.73	17.98	25.06	14.64	13.62	25.48%
YoY %	-26.13%	86.08%	115.41%	-28.25%	71.17%	7.49%	-	-
Horiz. %	390.90%	529.15%	284.36%	132.01%	183.99%	107.49%	100.00%	-
DPS	40.00	55.00	31.00	13.00	11.00	10.00	10.00	25.96%
YoY %	-27.27%	77.42%	138.46%	18.18%	10.00%	0.00%	-	-
Horiz. %	400.00%	550.00%	310.00%	130.00%	110.00%	100.00%	100.00%	-
NAPS	6.56	6.44	4.45	4.15	3.93	3.77	3.87	9.18%
YoY %	1.86%	44.72%	7.23%	5.60%	4.24%	-2.58%	-	-
Horiz. %	169.51%	166.41%	114.99%	107.24%	101.55%	97.42%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Adjusted Per Share Value based on latest NOSH - 133,995
RPS	91.83	105.91	61.80	54.34	47.67	17.87	12.22	39.91%
YoY %	-13.29%	71.38%	13.73%	13.99%	166.76%	46.24%	-	-
Horiz. %	751.47%	866.69%	505.73%	444.68%	390.10%	146.24%	100.00%	-
EPS	34.01	46.04	24.74	11.49	16.01	9.24	8.55	25.84%
YoY %	-26.13%	86.10%	115.32%	-28.23%	73.27%	8.07%	-	-
Horiz. %	397.78%	538.48%	289.36%	134.39%	187.25%	108.07%	100.00%	-
DPS	25.55	35.13	19.80	8.30	7.03	6.31	6.28	26.32%
YoY %	-27.27%	77.42%	138.55%	18.07%	11.41%	0.48%	-	-
Horiz. %	406.85%	559.39%	315.29%	132.17%	111.94%	100.48%	100.00%	-
NAPS	4.19	4.1136	2.8426	2.6503	2.51	2.3784	2.431	9.48%
YoY %	1.86%	44.71%	7.26%	5.59%	5.53%	-2.16%	-	-
Horiz. %	172.36%	169.21%	116.93%	109.02%	103.25%	97.84%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	-
Price	4.17	5.20	5.65	4.78	3.54	3.74	3.04	-
P/RPS	2.90	3.14	5.84	5.62	4.74	13.20	15.63	-24.45%
YoY %	-7.64%	-46.23%	3.91%	18.57%	-64.09%	-15.55%	-	-
Horiz. %	18.55%	20.09%	37.36%	35.96%	30.33%	84.45%	100.00%	-
P/EPS	7.83	7.22	14.59	26.58	14.13	25.55	22.33	-16.01%
YoY %	8.45%	-50.51%	-45.11%	88.11%	-44.70%	14.42%	-	-
Horiz. %	35.06%	32.33%	65.34%	119.03%	63.28%	114.42%	100.00%	-
EY	12.77	13.86	6.85	3.76	7.08	3.91	4.48	19.05%
YoY %	-7.86%	102.34%	82.18%	-46.89%	81.07%	-12.72%	-	-
Horiz. %	285.04%	309.37%	152.90%	83.93%	158.04%	87.28%	100.00%	-
DY	9.59	10.58	5.49	2.72	3.11	2.67	3.29	19.49%
YoY %	-9.36%	92.71%	101.84%	-12.54%	16.48%	-18.84%	-	-
Horiz. %	291.49%	321.58%	166.87%	82.67%	94.53%	81.16%	100.00%	-
P/NAPS	0.64	0.81	1.27	1.15	0.90	0.99	0.79	-3.44%
YoY %	-20.99%	-36.22%	10.43%	27.78%	-9.09%	25.32%	-	-
Horiz. %	81.01%	102.53%	160.76%	145.57%	113.92%	125.32%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Announcement Date
Date	24/06/09	25/06/08	27/06/07	27/06/06	29/06/05	28/06/04	26/06/03	-
Price	4.80	5.33	6.00	4.26	3.50	3.38	3.30	-
P/RPS	3.34	3.21	6.20	5.01	4.69	11.93	16.96	-23.70%
YoY %	4.05%	-48.23%	23.75%	6.82%	-60.69%	-29.66%	-	-
Horiz. %	19.69%	18.93%	36.56%	29.54%	27.65%	70.34%	100.00%	-
P/EPS	9.02	7.40	15.49	23.69	13.97	23.09	24.24	-15.17%
YoY %	21.89%	-52.23%	-34.61%	69.58%	-39.50%	-4.74%	-	-
Horiz. %	37.21%	30.53%	63.90%	97.73%	57.63%	95.26%	100.00%	-
EY	11.09	13.52	6.46	4.22	7.16	4.33	4.12	17.92%
YoY %	-17.97%	109.29%	53.08%	-41.06%	65.36%	5.10%	-	-
Horiz. %	269.17%	328.16%	156.80%	102.43%	173.79%	105.10%	100.00%	-
DY	8.33	10.32	5.17	3.05	3.14	2.96	3.03	18.34%
YoY %	-19.28%	99.61%	69.51%	-2.87%	6.08%	-2.31%	-	-
Horiz. %	274.92%	340.59%	170.63%	100.66%	103.63%	97.69%	100.00%	-
P/NAPS	0.73	0.83	1.35	1.03	0.89	0.90	0.85	-2.50%
YoY %	-12.05%	-38.52%	31.07%	15.73%	-1.11%	5.88%	-	-
Horiz. %	85.88%	97.65%	158.82%	121.18%	104.71%	105.88%	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