[UMCCA] YoY Quarter Result on 30-Apr-2005 [#4]

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Quarter Result
Revenue	59,717	30,340	23,945	23,409	17,054	7,709	4,206	55.54%
YoY %	96.83%	26.71%	2.29%	37.26%	121.22%	83.29%	-	-
Horiz. %	1,419.81%	721.35%	569.31%	556.56%	405.47%	183.29%	100.00%	-
PBT	25,564	15,821	6,762	6,395	8,078	8,938	6,447	25.78%
YoY %	61.58%	133.97%	5.74%	-20.83%	-9.62%	38.64%	-	-
Horiz. %	396.53%	245.40%	104.89%	99.19%	125.30%	138.64%	100.00%	-
Tax	-5,749	-3,050	-965	6,970	-2,311	-1,769	-1,703	22.45%
YoY %	-88.49%	-216.06%	-113.85%	401.60%	-30.64%	-3.88%	-	-
Horiz. %	337.58%	179.10%	56.66%	-409.28%	135.70%	103.88%	100.00%	-
NP	19,815	12,771	5,797	13,365	5,767	7,169	4,744	26.87%
YoY %	55.16%	120.30%	-56.63%	131.75%	-19.56%	51.12%	-	-
Horiz. %	417.69%	269.20%	122.20%	281.72%	121.56%	151.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,815	12,771	5,797	13,365	5,767	7,169	4,744	26.87%
YoY %	55.16%	120.30%	-56.63%	131.75%	-19.56%	51.12%	-	-
Horiz. %	417.69%	269.20%	122.20%	281.72%	121.56%	151.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.49%	19.28%	14.27%	-108.99%	28.61%	19.79%	26.42%	-
YoY %	16.65%	35.11%	113.09%	-480.95%	44.57%	-25.09%	-	-
Horiz. %	85.12%	72.98%	54.01%	-412.53%	108.29%	74.91%	100.00%	-
Total Cost	39,902	17,569	18,148	10,044	11,287	540	-538	-
YoY %	127.12%	-3.19%	80.68%	-11.01%	1,990.19%	200.37%	-	-
Horiz. %	-7,416.73%	-3,265.61%	-3,373.23%	-1,866.91%	-2,097.96%	-100.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	862,803	596,337	557,420	526,824	498,660	512,458	489,474	9.89%
YoY %	44.68%	6.98%	5.81%	5.65%	-2.69%	4.70%	-	-
Horiz. %	176.27%	121.83%	113.88%	107.63%	101.88%	104.70%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Dividend
Div	60,289	33,502	10,719	8,043	7,936	9,221	6,207	46.01%
YoY %	79.96%	212.55%	33.27%	1.35%	-13.94%	48.56%	-	-
Horiz. %	971.31%	539.75%	172.69%	129.58%	127.86%	148.56%	100.00%	-
Div Payout %	304.26%	262.33%	184.92%	60.18%	137.61%	128.63%	130.84%	-
YoY %	15.98%	41.86%	207.28%	-56.27%	6.98%	-1.69%	-	-
Horiz. %	232.54%	200.50%	141.33%	46.00%	105.17%	98.31%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Equity
Net Worth	862,803	596,337	557,420	526,824	498,660	512,458	489,474	9.89%
YoY %	44.68%	6.98%	5.81%	5.65%	-2.69%	4.70%	-	-
Horiz. %	176.27%	121.83%	113.88%	107.63%	101.88%	104.70%	100.00%	-
NOSH	133,975	134,008	133,995	134,052	132,270	131,737	88,672	7.11%
YoY %	-0.02%	0.01%	-0.04%	1.35%	0.40%	48.57%	-	-
Horiz. %	151.09%	151.13%	151.11%	151.18%	149.17%	148.57%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Ratio Analysis
NP Margin	33.18%	42.09%	24.21%	57.09%	33.82%	93.00%	112.79%	-
YoY %	-21.17%	73.85%	-57.59%	68.81%	-63.63%	-17.55%	-	-
Horiz. %	29.42%	37.32%	21.46%	50.62%	29.98%	82.45%	100.00%	-
ROE	2.30%	2.14%	1.04%	2.54%	1.16%	1.40%	0.97%	-
YoY %	7.48%	105.77%	-59.06%	118.97%	-17.14%	44.33%	-	-
Horiz. %	237.11%	220.62%	107.22%	261.86%	119.59%	144.33%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Per Share
RPS	44.57	22.64	17.87	17.46	12.89	5.85	4.74	45.23%
YoY %	96.86%	26.69%	2.35%	35.45%	120.34%	23.42%	-	-
Horiz. %	940.30%	477.64%	377.00%	368.35%	271.94%	123.42%	100.00%	-
EPS	14.79	9.53	4.33	9.97	4.36	5.44	5.35	18.45%
YoY %	55.19%	120.09%	-56.57%	128.67%	-19.85%	1.68%	-	-
Horiz. %	276.45%	178.13%	80.93%	186.36%	81.50%	101.68%	100.00%	-
DPS	45.00	25.00	8.00	6.00	6.00	7.00	7.00	36.32%
YoY %	80.00%	212.50%	33.33%	0.00%	-14.29%	0.00%	-	-
Horiz. %	642.86%	357.14%	114.29%	85.71%	85.71%	100.00%	100.00%	-
NAPS	6.44	4.45	4.16	3.93	3.77	3.89	5.52	2.60%
YoY %	44.72%	6.97%	5.85%	4.24%	-3.08%	-29.53%	-	-
Horiz. %	116.67%	80.62%	75.36%	71.20%	68.30%	70.47%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Adjusted Per Share Value based on latest NOSH - 134,052
RPS	28.47	14.46	11.41	11.16	8.13	3.67	2.00	55.61%
YoY %	96.89%	26.73%	2.24%	37.27%	121.53%	83.50%	-	-
Horiz. %	1,423.50%	723.00%	570.50%	558.00%	406.50%	183.50%	100.00%	-
EPS	9.45	6.09	2.76	6.37	2.75	3.42	2.26	26.89%
YoY %	55.17%	120.65%	-56.67%	131.64%	-19.59%	51.33%	-	-
Horiz. %	418.14%	269.47%	122.12%	281.86%	121.68%	151.33%	100.00%	-
DPS	28.74	15.97	5.11	3.83	3.78	4.40	2.96	46.00%
YoY %	79.96%	212.52%	33.42%	1.32%	-14.09%	48.65%	-	-
Horiz. %	970.95%	539.53%	172.64%	129.39%	127.70%	148.65%	100.00%	-
NAPS	4.1127	2.8425	2.657	2.5112	2.377	2.4427	2.3332	9.89%
YoY %	44.69%	6.98%	5.81%	5.65%	-2.69%	4.69%	-	-
Horiz. %	176.27%	121.83%	113.88%	107.63%	101.88%	104.69%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	-
Price	5.20	5.65	4.78	3.54	3.74	3.04	4.94	-
P/RPS	11.67	24.96	26.75	20.27	29.01	51.95	104.15	-30.54%
YoY %	-53.25%	-6.69%	31.97%	-30.13%	-44.16%	-50.12%	-	-
Horiz. %	11.20%	23.97%	25.68%	19.46%	27.85%	49.88%	100.00%	-
P/EPS	35.16	59.29	110.49	35.51	85.78	55.86	92.34	-14.85%
YoY %	-40.70%	-46.34%	211.15%	-58.60%	53.56%	-39.51%	-	-
Horiz. %	38.08%	64.21%	119.66%	38.46%	92.90%	60.49%	100.00%	-
EY	2.84	1.69	0.91	2.82	1.17	1.79	1.08	17.46%
YoY %	68.05%	85.71%	-67.73%	141.03%	-34.64%	65.74%	-	-
Horiz. %	262.96%	156.48%	84.26%	261.11%	108.33%	165.74%	100.00%	-
DY	8.65	4.42	1.67	1.69	1.60	2.30	1.42	35.10%
YoY %	95.70%	164.67%	-1.18%	5.62%	-30.43%	61.97%	-	-
Horiz. %	609.15%	311.27%	117.61%	119.01%	112.68%	161.97%	100.00%	-
P/NAPS	0.81	1.27	1.15	0.90	0.99	0.78	0.89	-1.55%
YoY %	-36.22%	10.43%	27.78%	-9.09%	26.92%	-12.36%	-	-
Horiz. %	91.01%	142.70%	129.21%	101.12%	111.24%	87.64%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Announcement Date
Date	25/06/08	27/06/07	27/06/06	29/06/05	28/06/04	26/06/03	27/06/02	-
Price	5.33	6.00	4.26	3.50	3.38	3.30	4.66	-
P/RPS	11.96	26.50	23.84	20.04	26.22	56.39	98.24	-29.57%
YoY %	-54.87%	11.16%	18.96%	-23.57%	-53.50%	-42.60%	-	-
Horiz. %	12.17%	26.97%	24.27%	20.40%	26.69%	57.40%	100.00%	-
P/EPS	36.04	62.96	98.47	35.11	77.52	60.64	87.10	-13.66%
YoY %	-42.76%	-36.06%	180.46%	-54.71%	27.84%	-30.38%	-	-
Horiz. %	41.38%	72.28%	113.05%	40.31%	89.00%	69.62%	100.00%	-
EY	2.77	1.59	1.02	2.85	1.29	1.65	1.15	15.76%
YoY %	74.21%	55.88%	-64.21%	120.93%	-21.82%	43.48%	-	-
Horiz. %	240.87%	138.26%	88.70%	247.83%	112.17%	143.48%	100.00%	-
DY	8.44	4.17	1.88	1.71	1.78	2.12	1.50	33.32%
YoY %	102.40%	121.81%	9.94%	-3.93%	-16.04%	41.33%	-	-
Horiz. %	562.67%	278.00%	125.33%	114.00%	118.67%	141.33%	100.00%	-
P/NAPS	0.83	1.35	1.02	0.89	0.90	0.85	0.84	-0.19%
YoY %	-38.52%	32.35%	14.61%	-1.11%	5.88%	1.19%	-	-
Horiz. %	98.81%	160.71%	121.43%	105.95%	107.14%	101.19%	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