[UAC] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 52.08%
YoY- -22.16%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 144,255 148,666 132,446 150,493 128,398 141,704 140,767 0.40%
PBT 6,891 13,550 15,328 15,282 20,387 30,361 31,230 -22.25%
Tax -1,471 -3,243 -2,292 -2,790 -4,338 -8,398 -8,420 -25.22%
NP 5,420 10,307 13,036 12,492 16,049 21,963 22,810 -21.29%
-
NP to SH 5,420 10,307 13,036 12,492 16,049 21,963 22,849 -21.31%
-
Tax Rate 21.35% 23.93% 14.95% 18.26% 21.28% 27.66% 26.96% -
Total Cost 138,835 138,359 119,410 138,001 112,349 119,741 117,957 2.75%
-
Net Worth 303,758 308,837 302,834 301,325 298,966 291,308 278,914 1.43%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 8,934 11,907 13,393 8,928 8,924 8,894 8,807 0.23%
Div Payout % 164.84% 115.52% 102.74% 71.47% 55.61% 40.50% 38.55% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 303,758 308,837 302,834 301,325 298,966 291,308 278,914 1.43%
NOSH 74,450 74,418 74,406 74,401 74,369 74,124 73,398 0.23%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.76% 6.93% 9.84% 8.30% 12.50% 15.50% 16.20% -
ROE 1.78% 3.34% 4.30% 4.15% 5.37% 7.54% 8.19% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 193.76 199.77 178.00 202.27 172.65 191.17 191.78 0.17%
EPS 7.28 13.85 17.52 16.79 21.58 29.63 31.13 -21.49%
DPS 12.00 16.00 18.00 12.00 12.00 12.00 12.00 0.00%
NAPS 4.08 4.15 4.07 4.05 4.02 3.93 3.80 1.19%
Adjusted Per Share Value based on latest NOSH - 74,400
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 193.91 199.84 178.04 202.30 172.60 190.48 189.22 0.40%
EPS 7.29 13.86 17.52 16.79 21.57 29.52 30.71 -21.30%
DPS 12.01 16.01 18.00 12.00 12.00 11.96 11.84 0.23%
NAPS 4.0832 4.1515 4.0708 4.0505 4.0188 3.9159 3.7493 1.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.83 3.60 3.23 2.96 4.60 4.30 4.82 -
P/RPS 1.46 1.80 1.81 1.46 2.66 2.25 2.51 -8.63%
P/EPS 38.87 25.99 18.44 17.63 21.32 14.51 15.48 16.57%
EY 2.57 3.85 5.42 5.67 4.69 6.89 6.46 -14.23%
DY 4.24 4.44 5.57 4.05 2.61 2.79 2.49 9.27%
P/NAPS 0.69 0.87 0.79 0.73 1.14 1.09 1.27 -9.66%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 09/11/11 08/11/10 05/11/09 11/11/08 02/11/07 21/11/06 30/11/05 -
Price 3.01 3.55 3.16 2.72 4.50 4.34 4.80 -
P/RPS 1.55 1.78 1.78 1.34 2.61 2.27 2.50 -7.65%
P/EPS 41.35 25.63 18.04 16.20 20.85 14.65 15.42 17.85%
EY 2.42 3.90 5.54 6.17 4.80 6.83 6.49 -15.15%
DY 3.99 4.51 5.70 4.41 2.67 2.76 2.50 8.09%
P/NAPS 0.74 0.86 0.78 0.67 1.12 1.10 1.26 -8.48%

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