[UAC] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 79.88%
YoY- 20.61%
Quarter Report
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 53,849 51,417 53,775 50,671 52,044 42,056 50,132 1.19%
PBT 4,745 4,424 3,547 7,241 6,330 5,786 11,166 -13.28%
Tax -741 -973 -820 -1,242 -1,356 -1,523 -3,069 -21.07%
NP 4,004 3,451 2,727 5,999 4,974 4,263 8,097 -11.06%
-
NP to SH 4,004 3,451 2,727 5,999 4,974 4,263 8,097 -11.06%
-
Tax Rate 15.62% 21.99% 23.12% 17.15% 21.42% 26.32% 27.49% -
Total Cost 49,845 47,966 51,048 44,672 47,070 37,793 42,035 2.87%
-
Net Worth 312,579 313,862 311,444 305,904 304,545 300,567 293,154 1.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 7,437 8,940 8,931 8,935 8,927 8,905 -
Div Payout % - 215.52% 327.87% 148.88% 179.64% 209.42% 109.99% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 312,579 313,862 311,444 305,904 304,545 300,567 293,154 1.07%
NOSH 74,423 74,375 74,508 74,429 74,461 74,397 74,216 0.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.44% 6.71% 5.07% 11.84% 9.56% 10.14% 16.15% -
ROE 1.28% 1.10% 0.88% 1.96% 1.63% 1.42% 2.76% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 72.35 69.13 72.17 68.08 69.89 56.53 67.55 1.14%
EPS 5.38 4.64 3.66 8.06 6.68 5.73 10.91 -11.10%
DPS 0.00 10.00 12.00 12.00 12.00 12.00 12.00 -
NAPS 4.20 4.22 4.18 4.11 4.09 4.04 3.95 1.02%
Adjusted Per Share Value based on latest NOSH - 74,429
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 72.39 69.12 72.29 68.11 69.96 56.53 67.39 1.19%
EPS 5.38 4.64 3.67 8.06 6.69 5.73 10.88 -11.06%
DPS 0.00 10.00 12.02 12.01 12.01 12.00 11.97 -
NAPS 4.2018 4.2191 4.1866 4.1121 4.0938 4.0403 3.9407 1.07%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.11 3.17 3.59 2.88 3.88 4.74 4.52 -
P/RPS 5.68 4.59 4.97 4.23 5.55 8.39 6.69 -2.68%
P/EPS 76.39 68.32 98.09 35.73 58.08 82.72 41.43 10.72%
EY 1.31 1.46 1.02 2.80 1.72 1.21 2.41 -9.65%
DY 0.00 3.15 3.34 4.17 3.09 2.53 2.65 -
P/NAPS 0.98 0.75 0.86 0.70 0.95 1.17 1.14 -2.48%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 15/08/11 18/08/10 11/08/09 11/08/08 20/08/07 21/08/06 -
Price 4.14 3.09 3.76 3.10 3.70 4.50 4.34 -
P/RPS 5.72 4.47 5.21 4.55 5.29 7.96 6.43 -1.92%
P/EPS 76.95 66.59 102.73 38.46 55.39 78.53 39.78 11.61%
EY 1.30 1.50 0.97 2.60 1.81 1.27 2.51 -10.37%
DY 0.00 3.24 3.19 3.87 3.24 2.67 2.76 -
P/NAPS 0.99 0.73 0.90 0.75 0.90 1.11 1.10 -1.73%

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