[UAC] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.05%
YoY- -14.72%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 47,823 41,505 49,977 39,943 43,087 46,523 47,573 0.08%
PBT 3,310 4,076 4,851 4,898 7,770 10,480 11,157 -18.32%
Tax -832 -374 -573 -292 -2,369 -2,931 -2,920 -18.87%
NP 2,478 3,702 4,278 4,606 5,401 7,549 8,237 -18.13%
-
NP to SH 2,478 3,702 4,278 4,606 5,401 7,560 8,237 -18.13%
-
Tax Rate 25.14% 9.18% 11.81% 5.96% 30.49% 27.97% 26.17% -
Total Cost 45,345 37,803 45,699 35,337 37,686 38,974 39,336 2.39%
-
Net Worth 308,819 302,553 301,320 299,129 291,165 279,455 262,385 2.75%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,976 4,460 - - - - - -
Div Payout % 120.12% 120.48% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 308,819 302,553 301,320 299,129 291,165 279,455 262,385 2.75%
NOSH 74,414 74,337 74,400 74,410 74,087 73,540 73,087 0.30%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.18% 8.92% 8.56% 11.53% 12.54% 16.23% 17.31% -
ROE 0.80% 1.22% 1.42% 1.54% 1.85% 2.71% 3.14% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 64.27 55.83 67.17 53.68 58.16 63.26 65.09 -0.21%
EPS 3.33 4.98 5.75 6.19 7.29 10.28 11.27 -18.38%
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.07 4.05 4.02 3.93 3.80 3.59 2.44%
Adjusted Per Share Value based on latest NOSH - 74,410
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 64.29 55.79 67.18 53.69 57.92 62.54 63.95 0.08%
EPS 3.33 4.98 5.75 6.19 7.26 10.16 11.07 -18.13%
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1513 4.067 4.0505 4.021 3.914 3.7565 3.5271 2.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.60 3.23 2.96 4.60 4.30 4.82 4.90 -
P/RPS 5.60 5.79 4.41 8.57 7.39 7.62 7.53 -4.81%
P/EPS 108.11 64.86 51.48 74.31 58.98 46.89 43.48 16.38%
EY 0.93 1.54 1.94 1.35 1.70 2.13 2.30 -14.00%
DY 1.11 1.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.79 0.73 1.14 1.09 1.27 1.36 -7.17%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 05/11/09 11/11/08 02/11/07 21/11/06 30/11/05 24/11/04 -
Price 3.55 3.16 2.72 4.50 4.34 4.80 4.88 -
P/RPS 5.52 5.66 4.05 8.38 7.46 7.59 7.50 -4.97%
P/EPS 106.61 63.45 47.30 72.70 59.53 46.69 43.30 16.19%
EY 0.94 1.58 2.11 1.38 1.68 2.14 2.31 -13.91%
DY 1.13 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 0.67 1.12 1.10 1.26 1.36 -7.35%

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