[UPA] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.39%
YoY- -11.93%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 128,330 127,048 121,785 131,098 144,749 136,539 130,099 -0.22%
PBT 14,498 14,980 19,398 19,112 19,752 19,805 19,723 -4.99%
Tax -4,569 -4,606 -4,194 -4,596 -3,073 -4,510 -4,619 -0.18%
NP 9,929 10,374 15,204 14,516 16,679 15,295 15,104 -6.74%
-
NP to SH 9,929 10,374 14,504 14,526 16,493 15,293 15,105 -6.74%
-
Tax Rate 31.51% 30.75% 21.62% 24.05% 15.56% 22.77% 23.42% -
Total Cost 118,401 116,674 106,581 116,582 128,070 121,244 114,995 0.48%
-
Net Worth 167,791 164,769 161,716 153,226 144,311 132,262 120,140 5.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,233 7,829 6,638 6,656 23,162 6,631 6,274 -0.10%
Div Payout % 62.78% 75.47% 45.77% 45.83% 140.44% 43.36% 41.54% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 167,791 164,769 161,716 153,226 144,311 132,262 120,140 5.72%
NOSH 78,042 78,461 66,550 66,620 66,502 65,802 63,566 3.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.74% 8.17% 12.48% 11.07% 11.52% 11.20% 11.61% -
ROE 5.92% 6.30% 8.97% 9.48% 11.43% 11.56% 12.57% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 164.44 161.92 183.00 196.78 217.66 207.50 204.67 -3.57%
EPS 12.72 13.22 21.79 21.80 24.80 23.24 23.76 -9.88%
DPS 8.00 9.98 10.00 10.00 34.83 10.00 10.00 -3.64%
NAPS 2.15 2.10 2.43 2.30 2.17 2.01 1.89 2.16%
Adjusted Per Share Value based on latest NOSH - 66,620
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 53.75 53.21 51.01 54.91 60.63 57.19 54.49 -0.22%
EPS 4.16 4.35 6.08 6.08 6.91 6.41 6.33 -6.75%
DPS 2.61 3.28 2.78 2.79 9.70 2.78 2.63 -0.12%
NAPS 0.7028 0.6901 0.6774 0.6418 0.6045 0.554 0.5032 5.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.29 1.40 1.41 1.30 1.35 1.49 1.59 -
P/RPS 0.78 0.86 0.77 0.66 0.62 0.72 0.78 0.00%
P/EPS 10.14 10.59 6.47 5.96 5.44 6.41 6.69 7.17%
EY 9.86 9.44 15.46 16.77 18.37 15.60 14.95 -6.69%
DY 6.20 7.13 7.09 7.69 25.80 6.71 6.29 -0.23%
P/NAPS 0.60 0.67 0.58 0.57 0.62 0.74 0.84 -5.44%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 23/05/11 24/05/10 25/05/09 26/05/08 25/05/07 24/05/06 -
Price 1.32 1.50 1.46 1.30 1.47 1.43 1.65 -
P/RPS 0.80 0.93 0.80 0.66 0.68 0.69 0.81 -0.20%
P/EPS 10.38 11.34 6.70 5.96 5.93 6.15 6.94 6.93%
EY 9.64 8.81 14.93 16.77 16.87 16.25 14.40 -6.46%
DY 6.06 6.65 6.85 7.69 23.69 6.99 6.06 0.00%
P/NAPS 0.61 0.71 0.60 0.57 0.68 0.71 0.87 -5.74%

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