[UMCCA] YoY TTM Result on 31-Jul-2005 [#1]

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
TTM Result
Revenue	246,200	150,326	111,722	105,191	53,366	27,401	19,088	53.08%
YoY %	63.78%	34.55%	6.21%	97.11%	94.76%	43.55%	-	-
Horiz. %	1,289.82%	787.54%	585.30%	551.08%	279.58%	143.55%	100.00%	-
PBT	131,743	76,930	30,660	32,273	26,196	27,794	16,307	41.60%
YoY %	71.25%	150.91%	-5.00%	23.20%	-5.75%	70.44%	-	-
Horiz. %	807.89%	471.76%	188.02%	197.91%	160.64%	170.44%	100.00%	-
Tax	-24,766	-14,515	-5,554	536	-7,130	-6,551	-6,155	26.08%
YoY %	-70.62%	-161.34%	-1,136.19%	107.52%	-8.84%	-6.43%	-	-
Horiz. %	402.37%	235.82%	90.24%	-8.71%	115.84%	106.43%	100.00%	-
NP	106,977	62,415	25,106	32,809	19,066	21,243	10,152	48.01%
YoY %	71.40%	148.61%	-23.48%	72.08%	-10.25%	109.25%	-	-
Horiz. %	1,053.75%	614.80%	247.30%	323.18%	187.81%	209.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,977	62,415	25,106	32,809	19,066	21,243	10,152	48.01%
YoY %	71.40%	148.61%	-23.48%	72.08%	-10.25%	109.25%	-	-
Horiz. %	1,053.75%	614.80%	247.30%	323.18%	187.81%	209.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.80%	18.87%	18.11%	-1.66%	27.22%	23.57%	37.74%	-
YoY %	-0.37%	4.20%	1,190.96%	-106.10%	15.49%	-37.55%	-	-
Horiz. %	49.81%	50.00%	47.99%	-4.40%	72.13%	62.45%	100.00%	-
Total Cost	139,223	87,911	86,616	72,382	34,300	6,158	8,936	57.97%
YoY %	58.37%	1.50%	19.67%	111.03%	457.00%	-31.09%	-	-
Horiz. %	1,558.00%	983.78%	969.29%	810.00%	383.84%	68.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	891,041	612,258	563,107	531,867	512,025	517,300	437,958	12.55%
YoY %	45.53%	8.73%	5.87%	3.88%	-1.02%	18.12%	-	-
Horiz. %	203.45%	139.80%	128.58%	121.44%	116.91%	118.12%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Dividend
Div	73,688	41,545	17,416	14,742	13,217	11,854	10,581	38.14%
YoY %	77.37%	138.55%	18.14%	11.54%	11.50%	12.03%	-	-
Horiz. %	696.42%	392.64%	164.60%	139.33%	124.91%	112.03%	100.00%	-
Div Payout %	68.88%	66.56%	69.37%	44.93%	69.32%	55.80%	104.23%	-
YoY %	3.49%	-4.05%	54.40%	-35.18%	24.23%	-46.46%	-	-
Horiz. %	66.08%	63.86%	66.55%	43.11%	66.51%	53.54%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Equity
Net Worth	891,041	612,258	563,107	531,867	512,025	517,300	437,958	12.55%
YoY %	45.53%	8.73%	5.87%	3.88%	-1.02%	18.12%	-	-
Horiz. %	203.45%	139.80%	128.58%	121.44%	116.91%	118.12%	100.00%	-
NOSH	133,991	133,973	134,073	133,971	134,038	131,964	87,591	7.33%
YoY %	0.01%	-0.07%	0.08%	-0.05%	1.57%	50.66%	-	-
Horiz. %	152.97%	152.95%	153.07%	152.95%	153.03%	150.66%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Ratio Analysis
NP Margin	43.45%	41.52%	22.47%	31.19%	35.73%	77.53%	53.19%	-
YoY %	4.65%	84.78%	-27.96%	-12.71%	-53.91%	45.76%	-	-
Horiz. %	81.69%	78.06%	42.24%	58.64%	67.17%	145.76%	100.00%	-
ROE	12.01%	10.19%	4.46%	6.17%	3.72%	4.11%	2.32%	-
YoY %	17.86%	128.48%	-27.71%	65.86%	-9.49%	77.16%	-	-
Horiz. %	517.67%	439.22%	192.24%	265.95%	160.34%	177.16%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Per Share
RPS	183.74	112.21	83.33	78.52	39.81	20.76	21.79	42.62%
YoY %	63.75%	34.66%	6.13%	97.24%	91.76%	-4.73%	-	-
Horiz. %	843.23%	514.96%	382.42%	360.35%	182.70%	95.27%	100.00%	-
EPS	79.84	46.59	18.73	24.49	14.22	16.10	11.59	37.89%
YoY %	71.37%	148.75%	-23.52%	72.22%	-11.68%	38.91%	-	-
Horiz. %	688.87%	401.98%	161.60%	211.30%	122.69%	138.91%	100.00%	-
DPS	55.00	31.00	13.00	11.00	10.00	8.98	12.00	28.85%
YoY %	77.42%	138.46%	18.18%	10.00%	11.36%	-25.17%	-	-
Horiz. %	458.33%	258.33%	108.33%	91.67%	83.33%	74.83%	100.00%	-
NAPS	6.65	4.57	4.20	3.97	3.82	3.92	5.00	4.86%
YoY %	45.51%	8.81%	5.79%	3.93%	-2.55%	-21.60%	-	-
Horiz. %	133.00%	91.40%	84.00%	79.40%	76.40%	78.40%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 133,971
RPS	117.37	71.66	53.26	50.15	25.44	13.06	9.10	53.07%
YoY %	63.79%	34.55%	6.20%	97.13%	94.79%	43.52%	-	-
Horiz. %	1,289.78%	787.47%	585.27%	551.10%	279.56%	143.52%	100.00%	-
EPS	51.00	29.75	11.97	15.64	9.09	10.13	4.84	48.01%
YoY %	71.43%	148.54%	-23.47%	72.06%	-10.27%	109.30%	-	-
Horiz. %	1,053.72%	614.67%	247.31%	323.14%	187.81%	209.30%	100.00%	-
DPS	35.13	19.81	8.30	7.03	6.30	5.65	5.04	38.16%
YoY %	77.33%	138.67%	18.07%	11.59%	11.50%	12.10%	-	-
Horiz. %	697.02%	393.06%	164.68%	139.48%	125.00%	112.10%	100.00%	-
NAPS	4.2477	2.9187	2.6844	2.5355	2.4409	2.466	2.0878	12.55%
YoY %	45.53%	8.73%	5.87%	3.88%	-1.02%	18.11%	-	-
Horiz. %	203.45%	139.80%	128.58%	121.44%	116.91%	118.11%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	-
Price	7.30	6.00	4.40	3.68	3.52	3.52	4.84	-
P/RPS	3.97	5.35	5.28	4.69	8.84	16.95	22.21	-24.92%
YoY %	-25.79%	1.33%	12.58%	-46.95%	-47.85%	-23.68%	-	-
Horiz. %	17.87%	24.09%	23.77%	21.12%	39.80%	76.32%	100.00%	-
P/EPS	9.14	12.88	23.50	15.03	24.75	21.87	41.76	-22.35%
YoY %	-29.04%	-45.19%	56.35%	-39.27%	13.17%	-47.63%	-	-
Horiz. %	21.89%	30.84%	56.27%	35.99%	59.27%	52.37%	100.00%	-
EY	10.94	7.76	4.26	6.65	4.04	4.57	2.39	28.82%
YoY %	40.98%	82.16%	-35.94%	64.60%	-11.60%	91.21%	-	-
Horiz. %	457.74%	324.69%	178.24%	278.24%	169.04%	191.21%	100.00%	-
DY	7.53	5.17	2.95	2.99	2.84	2.55	2.48	20.31%
YoY %	45.65%	75.25%	-1.34%	5.28%	11.37%	2.82%	-	-
Horiz. %	303.63%	208.47%	118.95%	120.56%	114.52%	102.82%	100.00%	-
P/NAPS	1.10	1.31	1.05	0.93	0.92	0.90	0.97	2.11%
YoY %	-16.03%	24.76%	12.90%	1.09%	2.22%	-7.22%	-	-
Horiz. %	113.40%	135.05%	108.25%	95.88%	94.85%	92.78%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	10/09/08	11/09/07	22/09/06	21/09/05	22/09/04	18/09/03	19/09/02	-
Price	4.13	5.90	4.54	3.74	3.62	3.54	4.82	-
P/RPS	2.25	5.26	5.45	4.76	9.09	17.05	22.12	-31.65%
YoY %	-57.22%	-3.49%	14.50%	-47.63%	-46.69%	-22.92%	-	-
Horiz. %	10.17%	23.78%	24.64%	21.52%	41.09%	77.08%	100.00%	-
P/EPS	5.17	12.66	24.24	15.27	25.45	21.99	41.59	-29.33%
YoY %	-59.16%	-47.77%	58.74%	-40.00%	15.73%	-47.13%	-	-
Horiz. %	12.43%	30.44%	58.28%	36.72%	61.19%	52.87%	100.00%	-
EY	19.33	7.90	4.12	6.55	3.93	4.55	2.40	41.53%
YoY %	144.68%	91.75%	-37.10%	66.67%	-13.63%	89.58%	-	-
Horiz. %	805.42%	329.17%	171.67%	272.92%	163.75%	189.58%	100.00%	-
DY	13.32	5.25	2.86	2.94	2.76	2.54	2.49	32.21%
YoY %	153.71%	83.57%	-2.72%	6.52%	8.66%	2.01%	-	-
Horiz. %	534.94%	210.84%	114.86%	118.07%	110.84%	102.01%	100.00%	-
P/NAPS	0.62	1.29	1.08	0.94	0.95	0.90	0.96	-7.02%
YoY %	-51.94%	19.44%	14.89%	-1.05%	5.56%	-6.25%	-	-
Horiz. %	64.58%	134.38%	112.50%	97.92%	98.96%	93.75%	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