[UAC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[UAC] UAC BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.23%
YoY- -20.93%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 199,020 192,372 187,034 198,221 201,686 188,272 178,177 7.67%
PBT 13,394 9,092 20,484 18,066 20,480 26,772 22,721 -29.76%
Tax -2,786 -1,680 -4,063 -4,324 -4,822 -6,364 -3,021 -5.26%
NP 10,608 7,412 16,421 13,742 15,658 20,408 19,700 -33.88%
-
NP to SH 10,608 7,412 16,421 13,742 15,658 20,408 19,700 -33.88%
-
Tax Rate 20.80% 18.48% 19.83% 23.93% 23.54% 23.77% 13.30% -
Total Cost 188,412 184,960 170,613 184,478 186,028 167,864 158,477 12.26%
-
Net Worth 313,925 310,321 312,497 308,837 311,076 308,648 305,766 1.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 14,877 - 17,857 15,876 17,860 - 19,342 -16.09%
Div Payout % 140.25% - 108.74% 115.52% 114.07% - 98.19% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 313,925 310,321 312,497 308,837 311,076 308,648 305,766 1.77%
NOSH 74,389 74,417 74,404 74,418 74,420 74,373 74,395 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.33% 3.85% 8.78% 6.93% 7.76% 10.84% 11.06% -
ROE 3.38% 2.39% 5.25% 4.45% 5.03% 6.61% 6.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 267.54 258.50 251.38 266.36 271.01 253.15 239.50 7.68%
EPS 14.26 9.96 22.07 18.47 21.04 27.44 26.48 -33.88%
DPS 20.00 0.00 24.00 21.33 24.00 0.00 26.00 -16.08%
NAPS 4.22 4.17 4.20 4.15 4.18 4.15 4.11 1.78%
Adjusted Per Share Value based on latest NOSH - 74,414
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 267.53 258.59 251.42 266.46 271.11 253.08 239.51 7.67%
EPS 14.26 9.96 22.07 18.47 21.05 27.43 26.48 -33.88%
DPS 20.00 0.00 24.00 21.34 24.01 0.00 26.00 -16.08%
NAPS 4.2199 4.1715 4.2007 4.1515 4.1816 4.149 4.1102 1.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.17 3.30 3.44 3.60 3.59 3.45 3.49 -
P/RPS 1.18 1.28 1.37 1.35 1.32 1.36 1.46 -13.26%
P/EPS 22.23 33.13 15.59 19.49 17.06 12.57 13.18 41.82%
EY 4.50 3.02 6.42 5.13 5.86 7.95 7.59 -29.49%
DY 6.31 0.00 6.98 5.93 6.69 0.00 7.45 -10.50%
P/NAPS 0.75 0.79 0.82 0.87 0.86 0.83 0.85 -8.02%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 13/05/11 24/02/11 08/11/10 18/08/10 12/05/10 22/02/10 -
Price 3.09 3.27 3.42 3.55 3.76 3.52 3.25 -
P/RPS 1.15 1.26 1.36 1.33 1.39 1.39 1.36 -10.60%
P/EPS 21.67 32.83 15.50 19.22 17.87 12.83 12.27 46.26%
EY 4.61 3.05 6.45 5.20 5.60 7.80 8.15 -31.67%
DY 6.47 0.00 7.02 6.01 6.38 0.00 8.00 -13.22%
P/NAPS 0.73 0.78 0.81 0.86 0.90 0.85 0.79 -5.14%

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