[UAC] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[UAC] UAC BHD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.69%
YoY- -63.68%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 44,569 44,745 51,417 48,093 38,368 47,823 53,775 -11.73%
PBT 7,557 194 4,424 2,273 6,934 3,310 3,547 65.34%
Tax -1,132 -78 -973 -420 -820 -832 -820 23.90%
NP 6,425 116 3,451 1,853 6,114 2,478 2,727 76.78%
-
NP to SH 6,425 116 3,451 1,853 6,114 2,478 2,727 76.78%
-
Tax Rate 14.98% 40.21% 21.99% 18.48% 11.83% 25.14% 23.12% -
Total Cost 38,144 44,629 47,966 46,240 32,254 45,345 51,048 -17.61%
-
Net Worth 311,943 295,799 313,862 310,321 312,394 308,819 311,444 0.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,444 1,450 7,437 - 5,950 2,976 8,940 -11.46%
Div Payout % 115.87% 1,250.00% 215.52% - 97.32% 120.12% 327.87% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 311,943 295,799 313,862 310,321 312,394 308,819 311,444 0.10%
NOSH 74,449 72,500 74,375 74,417 74,379 74,414 74,508 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.42% 0.26% 6.71% 3.85% 15.94% 5.18% 5.07% -
ROE 2.06% 0.04% 1.10% 0.60% 1.96% 0.80% 0.88% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.86 61.72 69.13 64.63 51.58 64.27 72.17 -11.69%
EPS 8.63 0.16 4.64 2.49 8.22 3.33 3.66 76.87%
DPS 10.00 2.00 10.00 0.00 8.00 4.00 12.00 -11.41%
NAPS 4.19 4.08 4.22 4.17 4.20 4.15 4.18 0.15%
Adjusted Per Share Value based on latest NOSH - 74,417
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.91 60.15 69.12 64.65 51.58 64.29 72.29 -11.74%
EPS 8.64 0.16 4.64 2.49 8.22 3.33 3.67 76.69%
DPS 10.01 1.95 10.00 0.00 8.00 4.00 12.02 -11.45%
NAPS 4.1933 3.9763 4.2191 4.1715 4.1993 4.1513 4.1866 0.10%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.84 2.83 3.17 3.30 3.44 3.60 3.59 -
P/RPS 4.74 4.59 4.59 5.11 6.67 5.60 4.97 -3.10%
P/EPS 32.91 1,768.75 68.32 132.53 41.85 108.11 98.09 -51.61%
EY 3.04 0.06 1.46 0.75 2.39 0.93 1.02 106.68%
DY 3.52 0.71 3.15 0.00 2.33 1.11 3.34 3.55%
P/NAPS 0.68 0.69 0.75 0.79 0.82 0.87 0.86 -14.45%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 09/11/11 15/08/11 13/05/11 24/02/11 08/11/10 18/08/10 -
Price 2.90 3.01 3.09 3.27 3.42 3.55 3.76 -
P/RPS 4.84 4.88 4.47 5.06 6.63 5.52 5.21 -4.77%
P/EPS 33.60 1,881.25 66.59 131.33 41.61 106.61 102.73 -52.43%
EY 2.98 0.05 1.50 0.76 2.40 0.94 0.97 110.89%
DY 3.45 0.66 3.24 0.00 2.34 1.13 3.19 5.34%
P/NAPS 0.69 0.74 0.73 0.78 0.81 0.86 0.90 -16.19%

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