[UAC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[UAC] UAC BHD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -31.88%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 207,834 200,272 188,824 192,340 199,020 192,372 187,034 7.28%
PBT 13,440 7,900 14,448 9,188 13,394 9,092 20,484 -24.51%
Tax -2,118 -1,272 -2,603 -1,961 -2,786 -1,680 -4,063 -35.25%
NP 11,322 6,628 11,845 7,226 10,608 7,412 16,421 -21.97%
-
NP to SH 11,322 6,628 11,845 7,226 10,608 7,412 16,421 -21.97%
-
Tax Rate 15.76% 16.10% 18.02% 21.34% 20.80% 18.48% 19.83% -
Total Cost 196,512 193,644 176,979 185,113 188,412 184,960 170,613 9.88%
-
Net Worth 312,433 307,622 311,749 303,758 313,925 310,321 312,497 -0.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 16,368 11,912 14,877 - 17,857 -
Div Payout % - - 138.19% 164.84% 140.25% - 108.74% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 312,433 307,622 311,749 303,758 313,925 310,321 312,497 -0.01%
NOSH 74,388 74,304 74,403 74,450 74,389 74,417 74,404 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.45% 3.31% 6.27% 3.76% 5.33% 3.85% 8.78% -
ROE 3.62% 2.15% 3.80% 2.38% 3.38% 2.39% 5.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 279.39 269.53 253.78 258.35 267.54 258.50 251.38 7.30%
EPS 15.22 8.92 15.92 9.71 14.26 9.96 22.07 -21.96%
DPS 0.00 0.00 22.00 16.00 20.00 0.00 24.00 -
NAPS 4.20 4.14 4.19 4.08 4.22 4.17 4.20 0.00%
Adjusted Per Share Value based on latest NOSH - 72,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 279.38 269.21 253.82 258.55 267.53 258.59 251.42 7.28%
EPS 15.22 8.91 15.92 9.71 14.26 9.96 22.07 -21.96%
DPS 0.00 0.00 22.00 16.01 20.00 0.00 24.00 -
NAPS 4.1999 4.1352 4.1907 4.0832 4.2199 4.1715 4.2007 -0.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.11 2.94 2.84 2.83 3.17 3.30 3.44 -
P/RPS 1.47 1.09 1.12 1.10 1.18 1.28 1.37 4.81%
P/EPS 27.00 32.96 17.84 29.16 22.23 33.13 15.59 44.26%
EY 3.70 3.03 5.61 3.43 4.50 3.02 6.42 -30.76%
DY 0.00 0.00 7.75 5.65 6.31 0.00 6.98 -
P/NAPS 0.98 0.71 0.68 0.69 0.75 0.79 0.82 12.63%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 15/05/12 22/02/12 09/11/11 15/08/11 13/05/11 24/02/11 -
Price 4.14 2.88 2.90 3.01 3.09 3.27 3.42 -
P/RPS 1.48 1.07 1.14 1.17 1.15 1.26 1.36 5.80%
P/EPS 27.20 32.29 18.22 31.01 21.67 32.83 15.50 45.53%
EY 3.68 3.10 5.49 3.22 4.61 3.05 6.45 -31.23%
DY 0.00 0.00 7.59 5.32 6.47 0.00 7.02 -
P/NAPS 0.99 0.70 0.69 0.74 0.73 0.78 0.81 14.32%

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