[UPA] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.71%
YoY- -27.87%
Quarter Report
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 123,571 124,184 129,219 117,007 141,684 136,181 134,726 -1.42%
PBT 12,981 17,560 16,857 15,273 20,269 15,549 23,680 -9.52%
Tax -4,366 -4,869 -3,942 -3,522 -3,777 -3,731 -4,832 -1.67%
NP 8,615 12,691 12,915 11,751 16,492 11,818 18,848 -12.22%
-
NP to SH 8,615 12,691 12,211 11,761 16,306 11,824 18,852 -12.22%
-
Tax Rate 33.63% 27.73% 23.38% 23.06% 18.63% 24.00% 20.41% -
Total Cost 114,956 111,493 116,304 105,256 125,192 124,363 115,878 -0.13%
-
Net Worth 168,213 164,694 157,885 131,553 148,428 136,092 129,457 4.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,233 7,829 6,638 6,656 23,162 6,631 6,274 -0.10%
Div Payout % 72.35% 61.69% 54.37% 56.60% 142.05% 56.09% 33.28% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 168,213 164,694 157,885 131,553 148,428 136,092 129,457 4.45%
NOSH 77,876 78,054 78,160 65,776 66,559 65,744 64,728 3.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.97% 10.22% 9.99% 10.04% 11.64% 8.68% 13.99% -
ROE 5.12% 7.71% 7.73% 8.94% 10.99% 8.69% 14.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 158.68 159.10 165.32 177.88 212.87 207.14 208.14 -4.41%
EPS 11.06 16.26 15.62 17.88 24.50 17.98 29.12 -14.88%
DPS 8.00 10.00 8.49 10.00 34.80 10.00 9.69 -3.14%
NAPS 2.16 2.11 2.02 2.00 2.23 2.07 2.00 1.28%
Adjusted Per Share Value based on latest NOSH - 65,776
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.76 52.02 54.12 49.01 59.35 57.04 56.43 -1.42%
EPS 3.61 5.32 5.11 4.93 6.83 4.95 7.90 -12.22%
DPS 2.61 3.28 2.78 2.79 9.70 2.78 2.63 -0.12%
NAPS 0.7046 0.6898 0.6613 0.551 0.6217 0.57 0.5422 4.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.22 1.42 1.49 1.43 1.44 1.44 -
P/RPS 0.81 0.77 0.86 0.84 0.67 0.70 0.69 2.70%
P/EPS 11.57 7.50 9.09 8.33 5.84 8.01 4.94 15.22%
EY 8.64 13.33 11.00 12.00 17.13 12.49 20.23 -13.20%
DY 6.25 8.20 5.98 6.71 24.34 6.94 6.73 -1.22%
P/NAPS 0.59 0.58 0.70 0.75 0.64 0.70 0.72 -3.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 29/11/10 23/11/09 26/11/08 26/11/07 29/11/06 -
Price 1.28 1.22 1.41 1.48 1.26 1.44 1.42 -
P/RPS 0.81 0.77 0.85 0.83 0.59 0.70 0.68 2.95%
P/EPS 11.57 7.50 9.03 8.28 5.14 8.01 4.88 15.45%
EY 8.64 13.33 11.08 12.08 19.44 12.49 20.51 -13.40%
DY 6.25 8.20 6.02 6.76 27.62 6.94 6.83 -1.46%
P/NAPS 0.59 0.58 0.70 0.74 0.57 0.70 0.71 -3.03%

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