[UAC] YoY Quarter Result on 31-Dec-2007 [#4]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 41.88%
YoY- -27.01%
Quarter Report
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 38,368 45,731 33,394 37,057 41,340 39,308 45,342 -2.74%
PBT 6,934 7,393 2,495 6,829 10,479 9,176 13,947 -10.98%
Tax -820 -729 -2,109 -294 -1,526 -3,796 -4,327 -24.20%
NP 6,114 6,664 386 6,535 8,953 5,380 9,620 -7.27%
-
NP to SH 6,114 6,664 386 6,535 8,953 5,410 9,620 -7.27%
-
Tax Rate 11.83% 9.86% 84.53% 4.31% 14.56% 41.37% 31.02% -
Total Cost 32,254 39,067 33,008 30,522 32,387 33,928 35,722 -1.68%
-
Net Worth 312,394 305,681 301,376 305,909 300,411 284,853 271,726 2.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,950 5,949 7,423 13,397 14,835 13,248 13,148 -12.37%
Div Payout % 97.32% 89.29% 1,923.08% 205.01% 165.70% 244.90% 136.67% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 312,394 305,681 301,376 305,909 300,411 284,853 271,726 2.35%
NOSH 74,379 74,374 74,230 74,430 74,175 73,605 73,044 0.30%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.94% 14.57% 1.16% 17.63% 21.66% 13.69% 21.22% -
ROE 1.96% 2.18% 0.13% 2.14% 2.98% 1.90% 3.54% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 51.58 61.49 44.99 49.79 55.73 53.40 62.07 -3.03%
EPS 8.22 8.96 0.52 8.78 12.07 7.35 13.17 -7.55%
DPS 8.00 8.00 10.00 18.00 20.00 18.00 18.00 -12.63%
NAPS 4.20 4.11 4.06 4.11 4.05 3.87 3.72 2.04%
Adjusted Per Share Value based on latest NOSH - 74,430
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 51.58 61.47 44.89 49.81 55.57 52.84 60.95 -2.74%
EPS 8.22 8.96 0.52 8.78 12.03 7.27 12.93 -7.26%
DPS 8.00 8.00 9.98 18.01 19.94 17.81 17.67 -12.36%
NAPS 4.1993 4.1091 4.0512 4.1122 4.0382 3.8291 3.6527 2.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.44 3.49 2.57 4.30 3.98 4.80 5.30 -
P/RPS 6.67 5.68 5.71 8.64 7.14 8.99 8.54 -4.03%
P/EPS 41.85 38.95 494.23 48.97 32.97 65.31 40.24 0.65%
EY 2.39 2.57 0.20 2.04 3.03 1.53 2.48 -0.61%
DY 2.33 2.29 3.89 4.19 5.03 3.75 3.40 -6.10%
P/NAPS 0.82 0.85 0.63 1.05 0.98 1.24 1.42 -8.74%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 18/02/09 25/02/08 14/02/07 15/02/06 17/02/05 -
Price 3.42 3.25 3.10 4.26 3.88 4.80 5.00 -
P/RPS 6.63 5.29 6.89 8.56 6.96 8.99 8.05 -3.18%
P/EPS 41.61 36.27 596.15 48.52 32.15 65.31 37.97 1.53%
EY 2.40 2.76 0.17 2.06 3.11 1.53 2.63 -1.51%
DY 2.34 2.46 3.23 4.23 5.15 3.75 3.60 -6.92%
P/NAPS 0.81 0.79 0.76 1.04 0.96 1.24 1.34 -8.04%

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