[UAC] YoY Cumulative 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- 39.66%
YoY- 4.35%
Quarter Report
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 152,196 144,255 148,666 132,446 150,493 128,398 141,704 1.19%
PBT 10,938 6,891 13,550 15,328 15,282 20,387 30,361 -15.63%
Tax -2,465 -1,471 -3,243 -2,292 -2,790 -4,338 -8,398 -18.46%
NP 8,473 5,420 10,307 13,036 12,492 16,049 21,963 -14.66%
-
NP to SH 8,473 5,420 10,307 13,036 12,492 16,049 21,963 -14.66%
-
Tax Rate 22.54% 21.35% 23.93% 14.95% 18.26% 21.28% 27.66% -
Total Cost 143,723 138,835 138,359 119,410 138,001 112,349 119,741 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 - 8,934 11,907 13,393 8,928 8,924 8,894 -
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 2.70% 1.78% 3.34% 4.30% 4.15% 5.37% 7.54% -
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 204.59 193.76 199.77 178.00 202.27 172.65 191.17 1.13%
EPS 11.39 7.28 13.85 17.52 16.79 21.58 29.63 -14.71%
DPS 0.00 12.00 16.00 18.00 12.00 12.00 12.00 -
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 204.59 193.91 199.84 178.04 202.30 172.60 190.48 1.19%
EPS 11.39 7.29 13.86 17.52 16.79 21.57 29.52 -14.66%
DPS 0.00 12.01 16.01 18.00 12.00 12.00 11.96 -
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 2.07 1.46 1.80 1.81 1.46 2.66 2.25 -1.37%
P/EPS 37.23 38.87 25.99 18.44 17.63 21.32 14.51 16.98%
EY 2.69 2.57 3.85 5.42 5.67 4.69 6.89 -14.49%
DY 0.00 4.24 4.44 5.57 4.05 2.61 2.79 -
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 2.10 1.55 1.78 1.78 1.34 2.61 2.27 -1.28%
P/EPS 37.75 41.35 25.63 18.04 16.20 20.85 14.65 17.07%
EY 2.65 2.42 3.90 5.54 6.17 4.80 6.83 -14.58%
DY 0.00 3.99 4.51 5.70 4.41 2.67 2.76 -
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