[UMCCA] YoY TTM 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
TTM Result
Revenue	192,652	222,186	129,645	114,008	100,012	37,486	25,635	39.91%
YoY %	-13.29%	71.38%	13.72%	13.99%	166.80%	46.23%	-	-
Horiz. %	751.52%	866.73%	505.73%	444.74%	390.14%	146.23%	100.00%	-
PBT	91,837	118,111	63,076	29,419	33,417	27,036	23,651	25.34%
YoY %	-22.25%	87.25%	114.41%	-11.96%	23.60%	14.31%	-	-
Horiz. %	388.30%	499.39%	266.69%	124.39%	141.29%	114.31%	100.00%	-
Tax	-20,497	-21,534	-11,173	-5,323	159	-7,659	-5,713	23.70%
YoY %	4.82%	-92.73%	-109.90%	-3,447.80%	102.08%	-34.06%	-	-
Horiz. %	358.78%	376.93%	195.57%	93.17%	-2.78%	134.06%	100.00%	-
NP	71,340	96,577	51,903	24,096	33,576	19,377	17,938	25.84%
YoY %	-26.13%	86.07%	115.40%	-28.23%	73.28%	8.02%	-	-
Horiz. %	397.70%	538.39%	289.35%	134.33%	187.18%	108.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,340	96,577	51,903	24,096	33,576	19,377	17,938	25.84%
YoY %	-26.13%	86.07%	115.40%	-28.23%	73.28%	8.02%	-	-
Horiz. %	397.70%	538.39%	289.35%	134.33%	187.18%	108.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	18.23%	17.71%	18.09%	-0.48%	28.33%	24.16%	-
YoY %	22.44%	2.94%	-2.10%	3,868.75%	-101.69%	17.26%	-	-
Horiz. %	92.38%	75.46%	73.30%	74.88%	-1.99%	117.26%	100.00%	-
Total Cost	121,312	125,609	77,742	89,912	66,436	18,109	7,697	58.27%
YoY %	-3.42%	61.57%	-13.54%	35.34%	266.87%	135.27%	-	-
Horiz. %	1,576.09%	1,631.92%	1,010.03%	1,168.14%	863.14%	235.27%	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	53,592	73,688	41,545	17,416	14,742	13,217	11,854	28.56%
YoY %	-27.27%	77.37%	138.55%	18.14%	11.54%	11.50%	-	-
Horiz. %	452.10%	621.63%	350.47%	146.92%	124.36%	111.50%	100.00%	-
Div Payout %	75.12%	76.30%	80.05%	72.28%	43.91%	68.21%	66.09%	-
YoY %	-1.55%	-4.68%	10.75%	64.61%	-35.63%	3.21%	-	-
Horiz. %	113.66%	115.45%	121.12%	109.37%	66.44%	103.21%	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	37.03%	43.47%	40.03%	21.14%	33.57%	51.69%	69.97%	-
YoY %	-14.81%	8.59%	89.36%	-37.03%	-35.06%	-26.13%	-	-
Horiz. %	52.92%	62.13%	57.21%	30.21%	47.98%	73.87%	100.00%	-
ROE	8.12%	11.19%	8.70%	4.32%	6.37%	3.89%	3.50%	-
YoY %	-27.44%	28.62%	101.39%	-32.18%	63.75%	11.14%	-	-
Horiz. %	232.00%	319.71%	248.57%	123.43%	182.00%	111.14%	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	143.79	165.84	96.74	85.08	74.61	28.34	19.46	39.51%
YoY %	-13.30%	71.43%	13.70%	14.03%	163.27%	45.63%	-	-
Horiz. %	738.90%	852.21%	497.12%	437.20%	383.40%	145.63%	100.00%	-
EPS	53.25	72.09	38.73	17.98	25.05	14.65	13.62	25.48%
YoY %	-26.13%	86.13%	115.41%	-28.22%	70.99%	7.56%	-	-
Horiz. %	390.97%	529.30%	284.36%	132.01%	183.92%	107.56%	100.00%	-
DPS	40.00	55.00	31.00	13.00	11.00	10.00	9.00	28.19%
YoY %	-27.27%	77.42%	138.46%	18.18%	10.00%	11.11%	-	-
Horiz. %	444.44%	611.11%	344.44%	144.44%	122.22%	111.11%	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	91.83	105.91	61.80	54.34	47.67	17.87	12.22	39.91%
YoY %	-13.29%	71.38%	13.73%	13.99%	166.76%	46.24%	-	-
Horiz. %	751.47%	866.69%	505.73%	444.68%	390.10%	146.24%	100.00%	-
EPS	34.01	46.04	24.74	11.49	16.00	9.24	8.55	25.84%
YoY %	-26.13%	86.10%	115.32%	-28.19%	73.16%	8.07%	-	-
Horiz. %	397.78%	538.48%	289.36%	134.39%	187.13%	108.07%	100.00%	-
DPS	25.55	35.12	19.80	8.30	7.03	6.30	5.65	28.56%
YoY %	-27.25%	77.37%	138.55%	18.07%	11.59%	11.50%	-	-
Horiz. %	452.21%	621.59%	350.44%	146.90%	124.42%	111.50%	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	2.90	3.14	5.84	5.62	4.74	13.20	15.62	-24.45%
YoY %	-7.64%	-46.23%	3.91%	18.57%	-64.09%	-15.49%	-	-
Horiz. %	18.57%	20.10%	37.39%	35.98%	30.35%	84.51%	100.00%	-
P/EPS	7.83	7.21	14.59	26.58	14.13	25.53	22.33	-16.01%
YoY %	8.60%	-50.58%	-45.11%	88.11%	-44.65%	14.33%	-	-
Horiz. %	35.06%	32.29%	65.34%	119.03%	63.28%	114.33%	100.00%	-
EY	12.77	13.86	6.86	3.76	7.08	3.92	4.48	19.05%
YoY %	-7.86%	102.04%	82.45%	-46.89%	80.61%	-12.50%	-	-
Horiz. %	285.04%	309.37%	153.12%	83.93%	158.04%	87.50%	100.00%	-
DY	9.59	10.58	5.49	2.72	3.11	2.67	2.96	21.62%
YoY %	-9.36%	92.71%	101.84%	-12.54%	16.48%	-9.80%	-	-
Horiz. %	323.99%	357.43%	185.47%	91.89%	105.07%	90.20%	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	3.34	3.21	6.20	5.01	4.69	11.93	16.96	-23.70%
YoY %	4.05%	-48.23%	23.75%	6.82%	-60.69%	-29.66%	-	-
Horiz. %	19.69%	18.93%	36.56%	29.54%	27.65%	70.34%	100.00%	-
P/EPS	9.01	7.39	15.49	23.69	13.97	23.07	24.24	-15.19%
YoY %	21.92%	-52.29%	-34.61%	69.58%	-39.45%	-4.83%	-	-
Horiz. %	37.17%	30.49%	63.90%	97.73%	57.63%	95.17%	100.00%	-
EY	11.09	13.52	6.46	4.22	7.16	4.33	4.13	17.87%
YoY %	-17.97%	109.29%	53.08%	-41.06%	65.36%	4.84%	-	-
Horiz. %	268.52%	327.36%	156.42%	102.18%	173.37%	104.84%	100.00%	-
DY	8.33	10.32	5.17	3.05	3.14	2.96	2.73	20.41%
YoY %	-19.28%	99.61%	69.51%	-2.87%	6.08%	8.42%	-	-
Horiz. %	305.13%	378.02%	189.38%	111.72%	115.02%	108.42%	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