[UAC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock

[UAC] UAC BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 19.49%

YoY- -16.64%

Quarter Report

uac_2010qtr4_240211_pdf.pdf

Latest QR

Upcoming QR

UAC's Result

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	192,340	199,020	192,372	187,034	198,221	201,686	188,272	1.43%
YoY %	-3.36%	3.46%	2.85%	-5.64%	-1.72%	7.12%	-	-
Horiz. %	102.16%	105.71%	102.18%	99.34%	105.28%	107.12%	100.00%	-
PBT	9,188	13,394	9,092	20,484	18,066	20,480	26,772	-50.94%
YoY %	-31.40%	47.32%	-55.61%	13.38%	-11.79%	-23.50%	-	-
Horiz. %	34.32%	50.03%	33.96%	76.51%	67.48%	76.50%	100.00%	-
Tax	-1,961	-2,786	-1,680	-4,063	-4,324	-4,822	-6,364	-54.34%
YoY %	29.61%	-65.83%	58.65%	6.04%	10.33%	24.23%	-	-
Horiz. %	30.81%	43.78%	26.40%	63.84%	67.94%	75.77%	100.00%	-
NP	7,226	10,608	7,412	16,421	13,742	15,658	20,408	-49.91%
YoY %	-31.88%	43.12%	-54.86%	19.49%	-12.24%	-23.28%	-	-
Horiz. %	35.41%	51.98%	36.32%	80.46%	67.34%	76.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,226	10,608	7,412	16,421	13,742	15,658	20,408	-49.91%
YoY %	-31.88%	43.12%	-54.86%	19.49%	-12.24%	-23.28%	-	-
Horiz. %	35.41%	51.98%	36.32%	80.46%	67.34%	76.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.34%	20.80%	18.48%	19.83%	23.93%	23.54%	23.77%	-
YoY %	2.60%	12.55%	-6.81%	-17.13%	1.66%	-0.97%	-	-
Horiz. %	89.78%	87.51%	77.75%	83.42%	100.67%	99.03%	100.00%	-
Total Cost	185,113	188,412	184,960	170,613	184,478	186,028	167,864	6.73%
YoY %	-1.75%	1.87%	8.41%	-7.52%	-0.83%	10.82%	-	-
Horiz. %	110.28%	112.24%	110.18%	101.64%	109.90%	110.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,758	313,925	310,321	312,497	308,837	311,076	308,648	-1.05%
YoY %	-3.24%	1.16%	-0.70%	1.19%	-0.72%	0.79%	-	-
Horiz. %	98.42%	101.71%	100.54%	101.25%	100.06%	100.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	11,912	14,877	-	17,857	15,876	17,860	-	-
YoY %	-19.93%	0.00%	-	12.48%	-11.11%	0.00%	-	-
Horiz. %	66.70%	83.30%	-	99.98%	88.89%	100.00%	-	-
Div Payout %	164.84%	140.25%	-	108.74%	115.52%	114.07%	-	-
YoY %	17.53%	0.00%	-	-5.87%	1.27%	0.00%	-	-
Horiz. %	144.51%	122.95%	-	95.33%	101.27%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	303,758	313,925	310,321	312,497	308,837	311,076	308,648	-1.05%
YoY %	-3.24%	1.16%	-0.70%	1.19%	-0.72%	0.79%	-	-
Horiz. %	98.42%	101.71%	100.54%	101.25%	100.06%	100.79%	100.00%	-
NOSH	74,450	74,389	74,417	74,404	74,418	74,420	74,373	0.06%
YoY %	0.08%	-0.04%	0.02%	-0.02%	-0.00%	0.06%	-	-
Horiz. %	100.10%	100.02%	100.06%	100.04%	100.06%	100.06%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	3.76%	5.33%	3.85%	8.78%	6.93%	7.76%	10.84%	-
YoY %	-29.46%	38.44%	-56.15%	26.70%	-10.70%	-28.41%	-	-
Horiz. %	34.69%	49.17%	35.52%	81.00%	63.93%	71.59%	100.00%	-
ROE	2.38%	3.38%	2.39%	5.25%	4.45%	5.03%	6.61%	-
YoY %	-29.59%	41.42%	-54.48%	17.98%	-11.53%	-23.90%	-	-
Horiz. %	36.01%	51.13%	36.16%	79.43%	67.32%	76.10%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	258.35	267.54	258.50	251.38	266.36	271.01	253.15	1.36%
YoY %	-3.44%	3.50%	2.83%	-5.62%	-1.72%	7.06%	-	-
Horiz. %	102.05%	105.68%	102.11%	99.30%	105.22%	107.06%	100.00%	-
EPS	9.71	14.26	9.96	22.07	18.47	21.04	27.44	-49.93%
YoY %	-31.91%	43.17%	-54.87%	19.49%	-12.21%	-23.32%	-	-
Horiz. %	35.39%	51.97%	36.30%	80.43%	67.31%	76.68%	100.00%	-
DPS	16.00	20.00	0.00	24.00	21.33	24.00	0.00	-
YoY %	-20.00%	0.00%	0.00%	12.52%	-11.13%	0.00%	-	-
Horiz. %	66.67%	83.33%	0.00%	100.00%	88.88%	100.00%	-	-
NAPS	4.08	4.22	4.17	4.20	4.15	4.18	4.15	-1.12%
YoY %	-3.32%	1.20%	-0.71%	1.20%	-0.72%	0.72%	-	-
Horiz. %	98.31%	101.69%	100.48%	101.20%	100.00%	100.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,379
RPS	258.55	267.53	258.59	251.42	266.46	271.11	253.08	1.43%
YoY %	-3.36%	3.46%	2.85%	-5.64%	-1.72%	7.12%	-	-
Horiz. %	102.16%	105.71%	102.18%	99.34%	105.29%	107.12%	100.00%	-
EPS	9.71	14.26	9.96	22.07	18.47	21.05	27.43	-49.92%
YoY %	-31.91%	43.17%	-54.87%	19.49%	-12.26%	-23.26%	-	-
Horiz. %	35.40%	51.99%	36.31%	80.46%	67.34%	76.74%	100.00%	-
DPS	16.01	20.00	0.00	24.00	21.34	24.01	0.00	-
YoY %	-19.95%	0.00%	0.00%	12.46%	-11.12%	0.00%	-	-
Horiz. %	66.68%	83.30%	0.00%	99.96%	88.88%	100.00%	-	-
NAPS	4.0832	4.2199	4.1715	4.2007	4.1515	4.1816	4.149	-1.05%
YoY %	-3.24%	1.16%	-0.70%	1.19%	-0.72%	0.79%	-	-
Horiz. %	98.41%	101.71%	100.54%	101.25%	100.06%	100.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	2.83	3.17	3.30	3.44	3.60	3.59	3.45	-
P/RPS	1.10	1.18	1.28	1.37	1.35	1.32	1.36	-13.17%
YoY %	-6.78%	-7.81%	-6.57%	1.48%	2.27%	-2.94%	-	-
Horiz. %	80.88%	86.76%	94.12%	100.74%	99.26%	97.06%	100.00%	-
P/EPS	29.16	22.23	33.13	15.59	19.49	17.06	12.57	75.15%
YoY %	31.17%	-32.90%	112.51%	-20.01%	14.24%	35.72%	-	-
Horiz. %	231.98%	176.85%	263.56%	124.03%	155.05%	135.72%	100.00%	-
EY	3.43	4.50	3.02	6.42	5.13	5.86	7.95	-42.87%
YoY %	-23.78%	49.01%	-52.96%	25.15%	-12.46%	-26.29%	-	-
Horiz. %	43.14%	56.60%	37.99%	80.75%	64.53%	73.71%	100.00%	-
DY	5.65	6.31	0.00	6.98	5.93	6.69	0.00	-
YoY %	-10.46%	0.00%	0.00%	17.71%	-11.36%	0.00%	-	-
Horiz. %	84.45%	94.32%	0.00%	104.33%	88.64%	100.00%	-	-
P/NAPS	0.69	0.75	0.79	0.82	0.87	0.86	0.83	-11.57%
YoY %	-8.00%	-5.06%	-3.66%	-5.75%	1.16%	3.61%	-	-
Horiz. %	83.13%	90.36%	95.18%	98.80%	104.82%	103.61%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	09/11/11	15/08/11	13/05/11	24/02/11	08/11/10	18/08/10	12/05/10	-
Price	3.01	3.09	3.27	3.42	3.55	3.76	3.52	-
P/RPS	1.17	1.15	1.26	1.36	1.33	1.39	1.39	-10.84%
YoY %	1.74%	-8.73%	-7.35%	2.26%	-4.32%	0.00%	-	-
Horiz. %	84.17%	82.73%	90.65%	97.84%	95.68%	100.00%	100.00%	-
P/EPS	31.01	21.67	32.83	15.50	19.22	17.87	12.83	80.00%
YoY %	43.10%	-33.99%	111.81%	-19.35%	7.55%	39.28%	-	-
Horiz. %	241.70%	168.90%	255.88%	120.81%	149.81%	139.28%	100.00%	-
EY	3.22	4.61	3.05	6.45	5.20	5.60	7.80	-44.52%
YoY %	-30.15%	51.15%	-52.71%	24.04%	-7.14%	-28.21%	-	-
Horiz. %	41.28%	59.10%	39.10%	82.69%	66.67%	71.79%	100.00%	-
DY	5.32	6.47	0.00	7.02	6.01	6.38	0.00	-
YoY %	-17.77%	0.00%	0.00%	16.81%	-5.80%	0.00%	-	-
Horiz. %	83.39%	101.41%	0.00%	110.03%	94.20%	100.00%	-	-
P/NAPS	0.74	0.73	0.78	0.81	0.86	0.90	0.85	-8.81%
YoY %	1.37%	-6.41%	-3.70%	-5.81%	-4.44%	5.88%	-	-
Horiz. %	87.06%	85.88%	91.76%	95.29%	101.18%	105.88%	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