[UMCCA] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Annualized Quarter Result
Revenue	209,402	216,625	132,406	120,082	102,137	27,242	23,901	43.53%
YoY %	-3.33%	63.61%	10.26%	17.57%	274.92%	13.98%	-	-
Horiz. %	876.12%	906.34%	553.98%	502.41%	427.33%	113.98%	100.00%	-
PBT	97,614	123,396	63,006	30,208	36,030	25,277	19,616	30.63%
YoY %	-20.89%	95.85%	108.57%	-16.16%	42.54%	28.86%	-	-
Horiz. %	497.62%	629.06%	321.20%	154.00%	183.68%	128.86%	100.00%	-
Tax	-22,788	-21,046	-10,830	-5,810	-9,081	-7,130	-5,257	27.66%
YoY %	-8.28%	-94.33%	-86.40%	36.02%	-27.36%	-35.63%	-	-
Horiz. %	433.48%	400.34%	206.01%	110.52%	172.74%	135.63%	100.00%	-
NP	74,826	102,349	52,176	24,397	26,949	18,146	14,358	31.63%
YoY %	-26.89%	96.16%	113.86%	-9.47%	48.51%	26.38%	-	-
Horiz. %	521.15%	712.84%	363.39%	169.92%	187.69%	126.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,826	102,349	52,176	24,397	26,949	18,146	14,358	31.63%
YoY %	-26.89%	96.16%	113.86%	-9.47%	48.51%	26.38%	-	-
Horiz. %	521.15%	712.84%	363.39%	169.92%	187.69%	126.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.35%	17.06%	17.19%	19.23%	25.20%	28.21%	26.80%	-
YoY %	36.87%	-0.76%	-10.61%	-23.69%	-10.67%	5.26%	-	-
Horiz. %	87.13%	63.66%	64.14%	71.75%	94.03%	105.26%	100.00%	-
Total Cost	134,576	114,276	80,230	95,685	75,188	9,096	9,542	55.37%
YoY %	17.76%	42.44%	-16.15%	27.26%	726.61%	-4.67%	-	-
Horiz. %	1,410.35%	1,197.61%	840.81%	1,002.78%	787.97%	95.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	864,312	637,896	581,619	551,967	517,362	514,008	495,005	9.72%
YoY %	35.49%	9.68%	5.37%	6.69%	0.65%	3.84%	-	-
Horiz. %	174.61%	128.87%	117.50%	111.51%	104.52%	103.84%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	17,866	17,868	10,721	8,931	8,935	7,047	5,266	22.55%
YoY %	-0.01%	66.66%	20.04%	-0.04%	26.79%	33.82%	-	-
Horiz. %	339.27%	339.31%	203.59%	169.60%	169.67%	133.82%	100.00%	-
Div Payout %	23.88%	17.46%	20.55%	36.61%	33.16%	38.83%	36.67%	-
YoY %	36.77%	-15.04%	-43.87%	10.40%	-14.60%	5.89%	-	-
Horiz. %	65.12%	47.61%	56.04%	99.84%	90.43%	105.89%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	864,312	637,896	581,619	551,967	517,362	514,008	495,005	9.72%
YoY %	35.49%	9.68%	5.37%	6.69%	0.65%	3.84%	-	-
Horiz. %	174.61%	128.87%	117.50%	111.51%	104.52%	103.84%	100.00%	-
NOSH	134,001	134,011	134,013	133,972	134,031	132,135	131,650	0.29%
YoY %	-0.01%	-0.00%	0.03%	-0.04%	1.43%	0.37%	-	-
Horiz. %	101.79%	101.79%	101.79%	101.76%	101.81%	100.37%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	35.73%	47.25%	39.41%	20.32%	26.39%	66.61%	60.07%	-
YoY %	-24.38%	19.89%	93.95%	-23.00%	-60.38%	10.89%	-	-
Horiz. %	59.48%	78.66%	65.61%	33.83%	43.93%	110.89%	100.00%	-
ROE	8.66%	16.04%	8.97%	4.42%	5.21%	3.53%	2.90%	-
YoY %	-46.01%	78.82%	102.94%	-15.16%	47.59%	21.72%	-	-
Horiz. %	298.62%	553.10%	309.31%	152.41%	179.66%	121.72%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	156.27	161.65	98.80	89.63	76.20	20.62	18.16	43.10%
YoY %	-3.33%	63.61%	10.23%	17.62%	269.54%	13.55%	-	-
Horiz. %	860.52%	890.14%	544.05%	493.56%	419.60%	113.55%	100.00%	-
EPS	55.84	76.37	38.93	18.20	20.11	13.73	10.91	31.24%
YoY %	-26.88%	96.17%	113.90%	-9.50%	46.47%	25.85%	-	-
Horiz. %	511.82%	700.00%	356.83%	166.82%	184.33%	125.85%	100.00%	-
DPS	13.33	13.33	8.00	6.67	6.67	5.33	4.00	22.19%
YoY %	0.00%	66.62%	19.94%	0.00%	25.14%	33.25%	-	-
Horiz. %	333.25%	333.25%	200.00%	166.75%	166.75%	133.25%	100.00%	-
NAPS	6.45	4.76	4.34	4.12	3.86	3.89	3.76	9.40%
YoY %	35.50%	9.68%	5.34%	6.74%	-0.77%	3.46%	-	-
Horiz. %	171.54%	126.60%	115.43%	109.57%	102.66%	103.46%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 134,070
RPS	99.83	103.27	63.12	57.25	48.69	12.99	11.39	43.54%
YoY %	-3.33%	63.61%	10.25%	17.58%	274.83%	14.05%	-	-
Horiz. %	876.47%	906.67%	554.17%	502.63%	427.48%	114.05%	100.00%	-
EPS	35.67	48.79	24.87	11.63	12.85	8.65	6.84	31.65%
YoY %	-26.89%	96.18%	113.84%	-9.49%	48.55%	26.46%	-	-
Horiz. %	521.49%	713.30%	363.60%	170.03%	187.87%	126.46%	100.00%	-
DPS	8.52	8.52	5.11	4.26	4.26	3.36	2.51	22.56%
YoY %	0.00%	66.73%	19.95%	0.00%	26.79%	33.86%	-	-
Horiz. %	339.44%	339.44%	203.59%	169.72%	169.72%	133.86%	100.00%	-
NAPS	4.1203	3.0409	2.7727	2.6313	2.4663	2.4504	2.3598	9.72%
YoY %	35.50%	9.67%	5.37%	6.69%	0.65%	3.84%	-	-
Horiz. %	174.60%	128.86%	117.50%	111.51%	104.51%	103.84%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	31/01/06	31/01/05	30/01/04	31/01/03	-
Price	3.80	5.20	4.62	4.38	3.70	3.72	3.06	-
P/RPS	2.43	3.22	4.68	4.89	4.86	18.04	16.85	-27.56%
YoY %	-24.53%	-31.20%	-4.29%	0.62%	-73.06%	7.06%	-	-
Horiz. %	14.42%	19.11%	27.77%	29.02%	28.84%	107.06%	100.00%	-
P/EPS	6.81	6.81	11.87	24.05	18.40	27.09	28.06	-21.00%
YoY %	0.00%	-42.63%	-50.64%	30.71%	-32.08%	-3.46%	-	-
Horiz. %	24.27%	24.27%	42.30%	85.71%	65.57%	96.54%	100.00%	-
EY	14.69	14.69	8.43	4.16	5.43	3.69	3.56	26.61%
YoY %	0.00%	74.26%	102.64%	-23.39%	47.15%	3.65%	-	-
Horiz. %	412.64%	412.64%	236.80%	116.85%	152.53%	103.65%	100.00%	-
DY	3.51	2.56	1.73	1.52	1.80	1.43	1.31	17.83%
YoY %	37.11%	47.98%	13.82%	-15.56%	25.87%	9.16%	-	-
Horiz. %	267.94%	195.42%	132.06%	116.03%	137.40%	109.16%	100.00%	-
P/NAPS	0.59	1.09	1.06	1.06	0.96	0.96	0.81	-5.14%
YoY %	-45.87%	2.83%	0.00%	10.42%	0.00%	18.52%	-	-
Horiz. %	72.84%	134.57%	130.86%	130.86%	118.52%	118.52%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	24/03/09	26/03/08	26/03/07	29/03/06	30/03/05	29/03/04	20/03/03	-
Price	3.90	4.90	4.86	4.32	3.62	4.06	3.10	-
P/RPS	2.50	3.03	4.92	4.82	4.75	19.69	17.08	-27.38%
YoY %	-17.49%	-38.41%	2.07%	1.47%	-75.88%	15.28%	-	-
Horiz. %	14.64%	17.74%	28.81%	28.22%	27.81%	115.28%	100.00%	-
P/EPS	6.98	6.42	12.48	23.72	18.00	29.56	28.42	-20.84%
YoY %	8.72%	-48.56%	-47.39%	31.78%	-39.11%	4.01%	-	-
Horiz. %	24.56%	22.59%	43.91%	83.46%	63.34%	104.01%	100.00%	-
EY	14.32	15.59	8.01	4.22	5.55	3.38	3.52	26.32%
YoY %	-8.15%	94.63%	89.81%	-23.96%	64.20%	-3.98%	-	-
Horiz. %	406.82%	442.90%	227.56%	119.89%	157.67%	96.02%	100.00%	-
DY	3.42	2.72	1.65	1.54	1.84	1.31	1.29	17.62%
YoY %	25.74%	64.85%	7.14%	-16.30%	40.46%	1.55%	-	-
Horiz. %	265.12%	210.85%	127.91%	119.38%	142.64%	101.55%	100.00%	-
P/NAPS	0.60	1.03	1.12	1.05	0.94	1.04	0.82	-5.06%
YoY %	-41.75%	-8.04%	6.67%	11.70%	-9.62%	26.83%	-	-
Horiz. %	73.17%	125.61%	136.59%	128.05%	114.63%	126.83%	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