[UAC] QoQ Cumulative 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- 2.19%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 103,917 50,068 188,824 144,255 99,510 48,093 187,034 -32.44%
PBT 6,720 1,975 14,448 6,891 6,697 2,273 20,484 -52.46%
Tax -1,059 -318 -2,603 -1,471 -1,393 -420 -4,063 -59.22%
NP 5,661 1,657 11,845 5,420 5,304 1,853 16,421 -50.86%
-
NP to SH 5,661 1,657 11,845 5,420 5,304 1,853 16,421 -50.86%
-
Tax Rate 15.76% 16.10% 18.02% 21.35% 20.80% 18.48% 19.83% -
Total Cost 98,256 48,411 176,979 138,835 94,206 46,240 170,613 -30.80%
-
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 8,934 7,438 - 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 1.81% 0.54% 3.80% 1.78% 1.69% 0.60% 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 139.69 67.38 253.78 193.76 133.77 64.63 251.38 -32.43%
EPS 7.61 2.23 15.92 7.28 7.13 2.49 22.07 -50.85%
DPS 0.00 0.00 22.00 12.00 10.00 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 139.69 67.30 253.82 193.91 133.77 64.65 251.42 -32.44%
EPS 7.61 2.23 15.92 7.29 7.13 2.49 22.07 -50.85%
DPS 0.00 0.00 22.00 12.01 10.00 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 2.94 4.36 1.12 1.46 2.37 5.11 1.37 66.45%
P/EPS 54.01 131.84 17.84 38.87 44.46 132.53 15.59 129.12%
EY 1.85 0.76 5.61 2.57 2.25 0.75 6.42 -56.40%
DY 0.00 0.00 7.75 4.24 3.15 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 2.96 4.27 1.14 1.55 2.31 5.06 1.36 68.02%
P/EPS 54.40 129.15 18.22 41.35 43.34 131.33 15.50 131.12%
EY 1.84 0.77 5.49 2.42 2.31 0.76 6.45 -56.69%
DY 0.00 0.00 7.59 3.99 3.24 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