[UAC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UAC] UAC BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.1%
YoY- 52.98%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 187,034 148,666 100,843 47,068 178,177 132,446 90,941 61.51%
PBT 20,484 13,550 10,240 6,693 22,721 15,328 11,252 48.93%
Tax -4,063 -3,243 -2,411 -1,591 -3,021 -2,292 -1,918 64.71%
NP 16,421 10,307 7,829 5,102 19,700 13,036 9,334 45.58%
-
NP to SH 16,421 10,307 7,829 5,102 19,700 13,036 9,334 45.58%
-
Tax Rate 19.83% 23.93% 23.54% 23.77% 13.30% 14.95% 17.05% -
Total Cost 170,613 138,359 93,014 41,966 158,477 119,410 81,607 63.28%
-
Net Worth 312,497 308,837 311,076 308,648 305,766 302,834 305,922 1.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,857 11,907 8,930 - 19,342 13,393 8,932 58.49%
Div Payout % 108.74% 115.52% 114.07% - 98.19% 102.74% 95.69% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 312,497 308,837 311,076 308,648 305,766 302,834 305,922 1.42%
NOSH 74,404 74,418 74,420 74,373 74,395 74,406 74,433 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.78% 6.93% 7.76% 10.84% 11.06% 9.84% 10.26% -
ROE 5.25% 3.34% 2.52% 1.65% 6.44% 4.30% 3.05% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 251.38 199.77 135.50 63.29 239.50 178.00 122.18 61.55%
EPS 22.07 13.85 10.52 6.86 26.48 17.52 12.54 45.62%
DPS 24.00 16.00 12.00 0.00 26.00 18.00 12.00 58.53%
NAPS 4.20 4.15 4.18 4.15 4.11 4.07 4.11 1.45%
Adjusted Per Share Value based on latest NOSH - 74,373
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 251.42 199.84 135.56 63.27 239.51 178.04 122.25 61.50%
EPS 22.07 13.86 10.52 6.86 26.48 17.52 12.55 45.54%
DPS 24.00 16.01 12.00 0.00 26.00 18.00 12.01 58.45%
NAPS 4.2007 4.1515 4.1816 4.149 4.1102 4.0708 4.1123 1.42%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.44 3.60 3.59 3.45 3.49 3.23 2.88 -
P/RPS 1.37 1.80 2.65 5.45 1.46 1.81 2.36 -30.34%
P/EPS 15.59 25.99 34.13 50.29 13.18 18.44 22.97 -22.71%
EY 6.42 3.85 2.93 1.99 7.59 5.42 4.35 29.53%
DY 6.98 4.44 3.34 0.00 7.45 5.57 4.17 40.84%
P/NAPS 0.82 0.87 0.86 0.83 0.85 0.79 0.70 11.09%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 08/11/10 18/08/10 12/05/10 22/02/10 05/11/09 11/08/09 -
Price 3.42 3.55 3.76 3.52 3.25 3.16 3.10 -
P/RPS 1.36 1.78 2.77 5.56 1.36 1.78 2.54 -33.98%
P/EPS 15.50 25.63 35.74 51.31 12.27 18.04 24.72 -26.67%
EY 6.45 3.90 2.80 1.95 8.15 5.54 4.05 36.25%
DY 7.02 4.51 3.19 0.00 8.00 5.70 3.87 48.57%
P/NAPS 0.81 0.86 0.90 0.85 0.79 0.78 0.75 5.24%

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