[UMLAND] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.7%
YoY- -32.7%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 283,634 333,507 246,817 210,967 224,693 511,764 272,967 0.64%
PBT 63,197 87,873 68,093 22,801 19,082 99,386 42,983 6.62%
Tax -18,524 -17,636 -10,884 -4,316 -226 -17,716 -3,336 33.03%
NP 44,673 70,237 57,209 18,485 18,856 81,670 39,647 2.00%
-
NP to SH 42,365 62,954 55,302 13,834 12,476 62,091 31,422 5.10%
-
Tax Rate 29.31% 20.07% 15.98% 18.93% 1.18% 17.83% 7.76% -
Total Cost 238,961 263,270 189,608 192,482 205,837 430,094 233,320 0.39%
-
Net Worth 909,536 723,529 863,649 820,576 813,312 797,259 746,113 3.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 22,613 18,450 17,483 12,036 24,102 20,876 17,406 4.45%
Div Payout % 53.38% 29.31% 31.62% 87.00% 193.19% 33.62% 55.39% -
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 909,536 723,529 863,649 820,576 813,312 797,259 746,113 3.35%
NOSH 301,170 241,176 241,918 241,346 240,625 238,700 232,434 4.40%
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 15.75% 21.06% 23.18% 8.76% 8.39% 15.96% 14.52% -
ROE 4.66% 8.70% 6.40% 1.69% 1.53% 7.79% 4.21% -
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 94.18 138.28 102.02 87.41 93.38 214.40 117.44 -3.60%
EPS 14.07 26.10 22.86 5.73 5.18 26.01 13.52 0.66%
DPS 7.51 7.65 7.26 4.99 10.00 8.75 7.50 0.02%
NAPS 3.02 3.00 3.57 3.40 3.38 3.34 3.21 -1.01%
Adjusted Per Share Value based on latest NOSH - 301,170
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 94.18 110.74 81.95 70.05 74.61 169.92 90.64 0.63%
EPS 14.07 20.90 18.36 4.59 4.14 20.62 10.43 5.11%
DPS 7.51 6.13 5.81 4.00 8.00 6.93 5.78 4.45%
NAPS 3.02 2.4024 2.8676 2.7246 2.7005 2.6472 2.4774 3.35%
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 2.18 1.95 1.18 1.02 0.99 2.38 1.01 -
P/RPS 2.31 1.41 1.16 1.17 1.06 1.11 0.86 17.88%
P/EPS 15.50 7.47 5.16 17.79 19.09 9.15 7.47 12.92%
EY 6.45 13.39 19.37 5.62 5.24 10.93 13.38 -11.44%
DY 3.44 3.92 6.15 4.89 10.10 3.67 7.43 -12.03%
P/NAPS 0.72 0.65 0.33 0.30 0.29 0.71 0.31 15.06%
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 30/08/12 24/08/11 25/08/10 26/08/09 28/08/08 29/08/07 16/08/06 -
Price 2.49 1.35 1.23 1.10 0.94 1.99 0.98 -
P/RPS 2.64 0.98 1.21 1.26 1.01 0.93 0.83 21.24%
P/EPS 17.70 5.17 5.38 19.19 18.13 7.65 7.25 16.02%
EY 5.65 19.34 18.59 5.21 5.52 13.07 13.79 -13.80%
DY 3.02 5.67 5.90 4.53 10.64 4.40 7.65 -14.33%
P/NAPS 0.82 0.45 0.34 0.32 0.28 0.60 0.31 17.58%

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