[UMCCA] YoY Quarter Result on 31-Oct-2010 [#2]

Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 45.56%
YoY- 23.75%
View:
Show?
Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 65,073 59,645 58,909 53,932 44,242 54,073 65,129 -0.01%
PBT 23,621 29,629 30,215 30,088 24,363 25,297 33,703 -5.74%
Tax -4,661 -5,744 -6,801 -6,408 -5,227 -6,257 -5,966 -4.02%
NP 18,960 23,885 23,414 23,680 19,136 19,040 27,737 -6.13%
-
NP to SH 18,960 23,885 23,414 23,680 19,136 19,040 27,737 -6.13%
-
Tax Rate 19.73% 19.39% 22.51% 21.30% 21.45% 24.73% 17.70% -
Total Cost 46,113 35,760 35,495 30,252 25,106 35,033 37,392 3.55%
-
Net Worth 1,555,007 1,071,971 1,037,021 1,569,933 803,850 864,236 616,377 16.65%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 20,541 20,379 20,254 15,114 8,936 13,399 13,399 7.37%
Div Payout % 108.34% 85.32% 86.51% 63.83% 46.70% 70.37% 48.31% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,555,007 1,071,971 1,037,021 1,569,933 803,850 864,236 616,377 16.65%
NOSH 205,417 203,796 202,543 201,531 133,975 133,990 133,995 7.37%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 29.14% 40.05% 39.75% 43.91% 43.25% 35.21% 42.59% -
ROE 1.22% 2.23% 2.26% 1.51% 2.38% 2.20% 4.50% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 31.68 29.27 29.08 26.76 33.02 40.36 48.61 -6.88%
EPS 9.23 11.72 11.56 11.75 9.52 14.21 20.70 -12.58%
DPS 10.00 10.00 10.00 7.50 6.67 10.00 10.00 0.00%
NAPS 7.57 5.26 5.12 7.79 6.00 6.45 4.60 8.64%
Adjusted Per Share Value based on latest NOSH - 201,531
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 31.13 28.53 28.18 25.80 21.16 25.86 31.15 -0.01%
EPS 9.07 11.42 11.20 11.33 9.15 9.11 13.27 -6.13%
DPS 9.83 9.75 9.69 7.23 4.27 6.41 6.41 7.37%
NAPS 7.438 5.1275 4.9603 7.5094 3.845 4.1339 2.9483 16.65%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 7.21 7.16 6.70 7.20 5.33 3.40 6.75 -
P/RPS 22.76 24.46 23.04 26.90 16.14 8.43 13.89 8.57%
P/EPS 78.11 61.09 57.96 61.28 37.32 23.93 32.61 15.65%
EY 1.28 1.64 1.73 1.63 2.68 4.18 3.07 -13.55%
DY 1.39 1.40 1.49 1.04 1.25 2.94 1.48 -1.03%
P/NAPS 0.95 1.36 1.31 0.92 0.89 0.53 1.47 -7.01%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 19/12/13 19/12/12 15/12/11 21/12/10 14/12/09 16/12/08 17/12/07 -
Price 7.08 7.04 6.71 6.99 5.33 3.80 7.00 -
P/RPS 22.35 24.05 23.07 26.12 16.14 9.42 14.40 7.59%
P/EPS 76.71 60.07 58.04 59.49 37.32 26.74 33.82 14.61%
EY 1.30 1.66 1.72 1.68 2.68 3.74 2.96 -12.80%
DY 1.41 1.42 1.49 1.07 1.25 2.63 1.43 -0.23%
P/NAPS 0.94 1.34 1.31 0.90 0.89 0.59 1.52 -7.69%

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