[UMCCA] YoY 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
Quarter Result
Revenue	35,600	59,717	30,340	23,945	23,409	17,054	7,709	29.01%
YoY %	-40.39%	96.83%	26.71%	2.29%	37.26%	121.22%	-	-
Horiz. %	461.80%	774.64%	393.57%	310.61%	303.66%	221.22%	100.00%	-
PBT	18,626	25,564	15,821	6,762	6,395	8,078	8,938	13.00%
YoY %	-27.14%	61.58%	133.97%	5.74%	-20.83%	-9.62%	-	-
Horiz. %	208.39%	286.01%	177.01%	75.65%	71.55%	90.38%	100.00%	-
Tax	-3,406	-5,749	-3,050	-965	6,970	-2,311	-1,769	11.52%
YoY %	40.75%	-88.49%	-216.06%	-113.85%	401.60%	-30.64%	-	-
Horiz. %	192.54%	324.99%	172.41%	54.55%	-394.01%	130.64%	100.00%	-
NP	15,220	19,815	12,771	5,797	13,365	5,767	7,169	13.35%
YoY %	-23.19%	55.16%	120.30%	-56.63%	131.75%	-19.56%	-	-
Horiz. %	212.30%	276.40%	178.14%	80.86%	186.43%	80.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,220	19,815	12,771	5,797	13,365	5,767	7,169	13.35%
YoY %	-23.19%	55.16%	120.30%	-56.63%	131.75%	-19.56%	-	-
Horiz. %	212.30%	276.40%	178.14%	80.86%	186.43%	80.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.29%	22.49%	19.28%	14.27%	-108.99%	28.61%	19.79%	-
YoY %	-18.67%	16.65%	35.11%	113.09%	-480.95%	44.57%	-	-
Horiz. %	92.42%	113.64%	97.42%	72.11%	-550.73%	144.57%	100.00%	-
Total Cost	20,380	39,902	17,569	18,148	10,044	11,287	540	83.04%
YoY %	-48.92%	127.12%	-3.19%	80.68%	-11.01%	1,990.19%	-	-
Horiz. %	3,774.07%	7,389.26%	3,253.52%	3,360.74%	1,860.00%	2,090.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	878,901	862,803	596,337	557,420	526,824	498,660	512,458	9.39%
YoY %	1.87%	44.68%	6.98%	5.81%	5.65%	-2.69%	-	-
Horiz. %	171.51%	168.37%	116.37%	108.77%	102.80%	97.31%	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	40,193	60,289	33,502	10,719	8,043	7,936	9,221	27.78%
YoY %	-33.33%	79.96%	212.55%	33.27%	1.35%	-13.94%	-	-
Horiz. %	435.89%	653.82%	363.32%	116.25%	87.22%	86.06%	100.00%	-
Div Payout %	264.08%	304.26%	262.33%	184.92%	60.18%	137.61%	128.63%	-
YoY %	-13.21%	15.98%	41.86%	207.28%	-56.27%	6.98%	-	-
Horiz. %	205.30%	236.54%	203.94%	143.76%	46.79%	106.98%	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	878,901	862,803	596,337	557,420	526,824	498,660	512,458	9.39%
YoY %	1.87%	44.68%	6.98%	5.81%	5.65%	-2.69%	-	-
Horiz. %	171.51%	168.37%	116.37%	108.77%	102.80%	97.31%	100.00%	-
NOSH	133,978	133,975	134,008	133,995	134,052	132,270	131,737	0.28%
YoY %	0.00%	-0.02%	0.01%	-0.04%	1.35%	0.40%	-	-
Horiz. %	101.70%	101.70%	101.72%	101.71%	101.76%	100.40%	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	42.75%	33.18%	42.09%	24.21%	57.09%	33.82%	93.00%	-
YoY %	28.84%	-21.17%	73.85%	-57.59%	68.81%	-63.63%	-	-
Horiz. %	45.97%	35.68%	45.26%	26.03%	61.39%	36.37%	100.00%	-
ROE	1.73%	2.30%	2.14%	1.04%	2.54%	1.16%	1.40%	-
YoY %	-24.78%	7.48%	105.77%	-59.06%	118.97%	-17.14%	-	-
Horiz. %	123.57%	164.29%	152.86%	74.29%	181.43%	82.86%	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	26.57	44.57	22.64	17.87	17.46	12.89	5.85	28.65%
YoY %	-40.39%	96.86%	26.69%	2.35%	35.45%	120.34%	-	-
Horiz. %	454.19%	761.88%	387.01%	305.47%	298.46%	220.34%	100.00%	-
EPS	11.36	14.79	9.53	4.33	9.97	4.36	5.44	13.04%
YoY %	-23.19%	55.19%	120.09%	-56.57%	128.67%	-19.85%	-	-
Horiz. %	208.82%	271.87%	175.18%	79.60%	183.27%	80.15%	100.00%	-
DPS	30.00	45.00	25.00	8.00	6.00	6.00	7.00	27.42%
YoY %	-33.33%	80.00%	212.50%	33.33%	0.00%	-14.29%	-	-
Horiz. %	428.57%	642.86%	357.14%	114.29%	85.71%	85.71%	100.00%	-
NAPS	6.56	6.44	4.45	4.16	3.93	3.77	3.89	9.09%
YoY %	1.86%	44.72%	6.97%	5.85%	4.24%	-3.08%	-	-
Horiz. %	168.64%	165.55%	114.40%	106.94%	101.03%	96.92%	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	16.97	28.47	14.46	11.41	11.16	8.13	3.67	29.04%
YoY %	-40.39%	96.89%	26.73%	2.24%	37.27%	121.53%	-	-
Horiz. %	462.40%	775.75%	394.01%	310.90%	304.09%	221.53%	100.00%	-
EPS	7.25	9.45	6.09	2.76	6.37	2.75	3.42	13.32%
YoY %	-23.28%	55.17%	120.65%	-56.67%	131.64%	-19.59%	-	-
Horiz. %	211.99%	276.32%	178.07%	80.70%	186.26%	80.41%	100.00%	-
DPS	19.16	28.74	15.97	5.11	3.83	3.78	4.40	27.75%
YoY %	-33.33%	79.96%	212.52%	33.42%	1.32%	-14.09%	-	-
Horiz. %	435.45%	653.18%	362.95%	116.14%	87.05%	85.91%	100.00%	-
NAPS	4.1894	4.1127	2.8425	2.657	2.5112	2.377	2.4427	9.39%
YoY %	1.86%	44.69%	6.98%	5.81%	5.65%	-2.69%	-	-
Horiz. %	171.51%	168.37%	116.37%	108.77%	102.80%	97.31%	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	15.69	11.67	24.96	26.75	20.27	29.01	51.95	-18.07%
YoY %	34.45%	-53.25%	-6.69%	31.97%	-30.13%	-44.16%	-	-
Horiz. %	30.20%	22.46%	48.05%	51.49%	39.02%	55.84%	100.00%	-
P/EPS	36.71	35.16	59.29	110.49	35.51	85.78	55.86	-6.75%
YoY %	4.41%	-40.70%	-46.34%	211.15%	-58.60%	53.56%	-	-
Horiz. %	65.72%	62.94%	106.14%	197.80%	63.57%	153.56%	100.00%	-
EY	2.72	2.84	1.69	0.91	2.82	1.17	1.79	7.21%
YoY %	-4.23%	68.05%	85.71%	-67.73%	141.03%	-34.64%	-	-
Horiz. %	151.96%	158.66%	94.41%	50.84%	157.54%	65.36%	100.00%	-
DY	7.19	8.65	4.42	1.67	1.69	1.60	2.30	20.89%
YoY %	-16.88%	95.70%	164.67%	-1.18%	5.62%	-30.43%	-	-
Horiz. %	312.61%	376.09%	192.17%	72.61%	73.48%	69.57%	100.00%	-
P/NAPS	0.64	0.81	1.27	1.15	0.90	0.99	0.78	-3.24%
YoY %	-20.99%	-36.22%	10.43%	27.78%	-9.09%	26.92%	-	-
Horiz. %	82.05%	103.85%	162.82%	147.44%	115.38%	126.92%	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	18.06	11.96	26.50	23.84	20.04	26.22	56.39	-17.27%
YoY %	51.00%	-54.87%	11.16%	18.96%	-23.57%	-53.50%	-	-
Horiz. %	32.03%	21.21%	46.99%	42.28%	35.54%	46.50%	100.00%	-
P/EPS	42.25	36.04	62.96	98.47	35.11	77.52	60.64	-5.83%
YoY %	17.23%	-42.76%	-36.06%	180.46%	-54.71%	27.84%	-	-
Horiz. %	69.67%	59.43%	103.83%	162.38%	57.90%	127.84%	100.00%	-
EY	2.37	2.77	1.59	1.02	2.85	1.29	1.65	6.21%
YoY %	-14.44%	74.21%	55.88%	-64.21%	120.93%	-21.82%	-	-
Horiz. %	143.64%	167.88%	96.36%	61.82%	172.73%	78.18%	100.00%	-
DY	6.25	8.44	4.17	1.88	1.71	1.78	2.12	19.72%
YoY %	-25.95%	102.40%	121.81%	9.94%	-3.93%	-16.04%	-	-
Horiz. %	294.81%	398.11%	196.70%	88.68%	80.66%	83.96%	100.00%	-
P/NAPS	0.73	0.83	1.35	1.02	0.89	0.90	0.85	-2.50%
YoY %	-12.05%	-38.52%	32.35%	14.61%	-1.11%	5.88%	-	-
Horiz. %	85.88%	97.65%	158.82%	120.00%	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