[UAC] QoQ 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- -96.64%
YoY- -95.32%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
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 53,849 50,068 44,569 44,745 51,417 48,093 38,368 25.38%
PBT 4,745 1,975 7,557 194 4,424 2,273 6,934 -22.36%
Tax -741 -318 -1,132 -78 -973 -420 -820 -6.53%
NP 4,004 1,657 6,425 116 3,451 1,853 6,114 -24.60%
-
NP to SH 4,004 1,657 6,425 116 3,451 1,853 6,114 -24.60%
-
Tax Rate 15.62% 16.10% 14.98% 40.21% 21.99% 18.48% 11.83% -
Total Cost 49,845 48,411 38,144 44,629 47,966 46,240 32,254 33.70%
-
Net Worth 312,579 307,622 311,943 295,799 313,862 310,321 312,394 0.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,444 1,450 7,437 - 5,950 -
Div Payout % - - 115.87% 1,250.00% 215.52% - 97.32% -
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 312,579 307,622 311,943 295,799 313,862 310,321 312,394 0.03%
NOSH 74,423 74,304 74,449 72,500 74,375 74,417 74,379 0.03%
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 7.44% 3.31% 14.42% 0.26% 6.71% 3.85% 15.94% -
ROE 1.28% 0.54% 2.06% 0.04% 1.10% 0.60% 1.96% -
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 72.35 67.38 59.86 61.72 69.13 64.63 51.58 25.33%
EPS 5.38 2.23 8.63 0.16 4.64 2.49 8.22 -24.63%
DPS 0.00 0.00 10.00 2.00 10.00 0.00 8.00 -
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 72.39 67.30 59.91 60.15 69.12 64.65 51.58 25.37%
EPS 5.38 2.23 8.64 0.16 4.64 2.49 8.22 -24.63%
DPS 0.00 0.00 10.01 1.95 10.00 0.00 8.00 -
NAPS 4.2018 4.1352 4.1933 3.9763 4.2191 4.1715 4.1993 0.03%
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 5.68 4.36 4.74 4.59 4.59 5.11 6.67 -10.16%
P/EPS 76.39 131.84 32.91 1,768.75 68.32 132.53 41.85 49.41%
EY 1.31 0.76 3.04 0.06 1.46 0.75 2.39 -33.04%
DY 0.00 0.00 3.52 0.71 3.15 0.00 2.33 -
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 5.72 4.27 4.84 4.88 4.47 5.06 6.63 -9.38%
P/EPS 76.95 129.15 33.60 1,881.25 66.59 131.33 41.61 50.71%
EY 1.30 0.77 2.98 0.05 1.50 0.76 2.40 -33.57%
DY 0.00 0.00 3.45 0.66 3.24 0.00 2.34 -
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